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

{"sheet":"RawAll","index":0,"n_rows":4168,"n_cols":60,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Paste->"]
[{"$f":"IF(C12=\"MESSAGE\",E12,\"\")","v":""},{"$f":"IF(A12=\"\",\"\",ROW())","v":""}]
["","","Table","01:00:00","MAINWAPP,","adb"]
["",""]
[{"$f":"IF(C15=\"MESSAGE\",E15,\"\")","v":"Objective"},{"$f":"IF(A15=\"\",\"\",ROW())","v":15},"MESSAGE","Int_V2","Objective"]
[{"$f":"IF(C16=\"MESSAGE\",E16,\"\")","v":""},{"$f":"IF(A16=\"\",\"\",ROW())","v":""},"May","14,",2013,"17:40:00"]
["",""]
["","",null,"obj"]
["",""]
["","",2010,256415300]
["","",2011,0]
["","",2012,0]
["","",2013,0]
["","",2014,0]
["","",2015,0]
["","",2016,0]
["","",2017,0]
["","",2018,0]
["","",2019,0]
["","",2020,0]
["","",2021,0]
["","",2022,0]
["","",2023,0]
["","",2024,0]
["","",2025,0]
["","",2026,0]
["","",2027,0]
["","",2028,0]
["","",2029,0]
["","",2030,0]
["","",2031,0]
["","",2040,0]
["","",2050,0]
["",""]
["",""]
["","","Table","02:00:00","MAINWAPP,","adb"]
["",""]
["TransmissionOutput",48,"MESSAGE","Int_V2","TransmissionOutput"]
["","","May","14,",2013,"17:40:00"]
["",""]
["","",null,"ELEXGHwCIwOut","ELEXGHwTBwOut","ELEXSEwMAwOut","ELEXCIwBUwOut","ELEXNGwTBwOut","ELEXNGwNIwOut","ELEXCIwGHwOut","ELEXTBwGHwOut","ELEXMAwSEwOut","ELEXBUwCIwOut","ELEXTBwNGwOut","ELEXNIwNGwOut","ELNCDorGHwTBwOut","ELNCDorCIwGHwOut","ELNCDorTBwGHwOut","ELNCDorGHwCIwOut","ELNCCLSGCIwLIwOut","ELNCCLSGLIwGUwOut","ELNCCLSGLIwSIwOut","ELNCCLSGSIwGUwOut","ELNCCLSGLIwCIwOut","ELNCCLSGGUwLIwOut","ELNCCLSGSIwLIwOut","ELNCCLSGGUwSIwOut","ELNCOMVGSEwGUwOut","ELNCOMVGSEwGAwOut","ELNCOMVGGAwGBwOut","ELNCOMVGGBwGUwOut","ELNCOMVGGUwSEwOut","ELNCOMVGGAwSEwOut","ELNCOMVGGBwGAwOut","ELNCOMVGGUwGBwOut","ELNUCoNNGwNIwOut","ELNUCoNNIwTBwOut","ELNUCoNNIwBUwOut","ELNUCoNNIwNGwOut","ELNUCoNTBwNIwOut","ELNUCoNBUwNIwOut","ELNChubGHwBUwOut","ELNChubBUwMAwOut","ELNChubMAwCIwOut","ELNUhubGUwMAwOut","ELNChubBUwGHwOut","ELNChubMAwBUwOut","ELNChubCIwMAwOut","ELNUhubMAwGUwOut","ELNUDmeNGwTBwOut","ELNUDMeTBwGHwOut","ELNUDMeTBwNGwOut","ELNUDMeGHwTBwOut","ELNUOMVGMAwSEwOut","ELNUOMVSSEwMAwOut","ELNULICILIwCIwOut","ELNULICICIwLIwOut","ELNUNGTBNGwTBwOut","ELNUNGTBTBwNGwOut","ELNUIngDRcNGwOut"]
["",""]
["","",2010,0,0,21.36,87.14,223.12,67,0,0,0.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,0,0,567.99,68.510000000000005,124.2,309.47000000000003,2.8,34.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,0,40.82,596.73,74.900000000000006,13.13,309.47000000000003,14.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,6,0,0,38.979999999999997,685.04,81.11,0,223.79,38.950000000000003,0,0,0,0,0,259.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68.58,0,0,0,0,0,101.6,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,0,103.69,507.34,43.95,0,146.79,4.21,0,0,0,0,0,48.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0299999999999994,0,0,0,0,0,137.12,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,71.73,0,0,0,93.85,0,0,97.81,0,199.96,0,92.65,0,0,0,65.349999999999994,33.78,0,65.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.08,0,0,0,0,0,248.07,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,94.24,14.33,131.15,0,91.38,256.54000000000002,0,1.37,0,446.51,0,356.49,0,0,0,337.12,226.9,0,0,0,0,0,9.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.71,0,0,0,0,317.82,109.32,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,309.47000000000003,0,162.26,0,98.9,219.84,0,7.48,0,685.04,0,650.69000000000005,652.12,0,0,337.12,334.04,0,0,0,0,0,20.03,0,3.33,0,0,0,0,0,0,0,0,0,0,0,0,0,20.02,0,0,0,0,317.82,109.32,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,282.89999999999998,0,151.44999999999999,0,67.900000000000006,224.86,0,34.700000000000003,0,667.71,0,585.87,652.12,0,0,337.12,333.08,0,0,0,0,0,2.92,0,5.85,0,0,0,0,0,5.1100000000000003,0,0,0,0,0,0,0,0,0,0,0,0,271.35000000000002,105.43,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,87.56,0,197.7,0,75.66,76.02,0,97.81,0,154.53,0,533.41,652.12,0,0,337.12,332.43,0,0,0,0,0,131,70.290000000000006,8.0299999999999994,0,40.229999999999997,0,0,0,0,0,0,0,0,0,0,0,33.659999999999997,0,0,0,0,317.82,109.32,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,172.35,0,221.52,322.39,83.65,0,0,96.32,0,0,0,9.1199999999999992,645.87,0,0,337.12,332.06,0,0,0,0,0,229.43,4.6500000000000004,11.63,1.73,0,0,0,0.72,1.28,0,0,0,0,0,0,0,46.72,0,0,0,0,317.82,109.32,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,82.74,0,182.47,429.32,91.7,45.29,0,97.81,0,0,0,32.81,652.12,0,0,315.69,267.35000000000002,0,0,0,0,0,230.69,0,0,0,0,17.25,0,13.7,21.54,0,0,0,0,0,0,0,0,0,0,0,0,269.17,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,48.69,0,190.88,467,99.92,177.87,0,97.81,0,0,0,72.56,652.12,0,0,95.83,51.64,0,0,0,0,0,200.02,0,0,0,0,48.94,0,16.7,25.87,0,0,0,0,0,0,0,0,0,0,0,0,286.16000000000003,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,31.03,0,186.78,493.78,108.25,153.16,0,97.81,0,0,0,108.88,652.12,0,0,44.46,0,0,0,0,0,0,325.95999999999998,0,0,0,0,83.32,0,19.97,30.58,0,0,0,0,0,0,0,0,0,0,0,0,303.2,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,21.4,0,183.43,636.57000000000005,116.65,75.22,0,97.81,0,0,0,6.7,652.12,0,0,46.08,0,0,0,0,0,0,267.27,0,0,0,0,119.07,0,23.23,35.31,0,0,0,0,0,0,0,0,0,2.9,0,0,317.82,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,180.68,665.48,125.1,82.93,0,97.81,0,0,0,0,652.12,0,0,4.22,0,0,0,0,0,0,160.65,0,0,0,0,155.87,0,26.71,40.46,0,0,0,0,0,0,0,0,0,50.93,0,0,287.49,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,183.39,679.45,123.57,117.46,0,34.799999999999997,0,0,0,0,652.12,0,0,6.12,0,0,0,0,0,0,0,0,0,0,0,235.93,0,28.02,43.5,0,0,0,0,0,0,0,0,0,109.32,0,0,180.29,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,4.47,0,188.03,685.04,121.97,70.02,0,54.84,0,0,0,1.86,652.12,0,0,8.32,0,0,0,0,0,0,0,0,0,0,0,219.65,0,31.22,48.48,0,0,0,0,0,0,0,0,0,109.32,0,0,219.51,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,191.31,685.04,120.42,271.62,0,83.96,0,0,0,23.43,652.12,0,0,10.64,0,0,0,0,0,0,0,0,0,0,0,203.04,0,34.840000000000003,53.9,0,0,0,0,0,0,0,0,0,109.32,0,0,268.83999999999997,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,37.07,0,200.77,685.04,118.83,325.69,0,97.81,0,0,0,4.34,652.12,0,0,12.98,0,0,0,0,0,0,1.21,0,0,0,0,200.5,0,38.71,57.22,0,0,0,0,0,0,0,0,0,95.56,0,0,317.82,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,30.61,0,209.26,685.04,117.95,325.69,0,97.13,0,0,0,26.02,652.12,0,0,27.84,12.16,0,0,0,0,0,1.1599999999999999,0,0,0,0,192.95,0,37.31,54.42,0,0,0,0,0,0,0,0,0,109.32,0,0,317.82,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,32.17,0,229.41,685.04,110.72,325.69,0,73.88,0,0,0,0,652.12,0,0,18.54,0,0,0,0,0,0,9.1,0,0,0,0,183.08,0,17.38,31.08,0,0,0,0,0,0,0,0,0,109.32,0,0,317.82,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,325.66000000000003,685.04,48.8,191.45,0,0,0,0,0,0,652.12,14.88,0,136.63,72.39,0,0,4.29,3.97,0,152.11000000000001,0,1.75,0,0,10.29,0,3.14,5.04,0,0,0,0,0,0,219.9,37.71,0,109.32,0,0.85,308.07,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,10.45,325.66000000000003,569.59,168.69,22.73,0.83,0,0,0,0,0,252.4,4.8899999999999997,0,314.5,314.5,190.5,0,23.5,23.5,21.07,65.2,0,0,0.99,0,19.88,32.229999999999997,15.26,19.43,25.96,0,187.87,0,0,0,647.03,55.67,0,218.35,0,32.93,317.82,0,0,0,0,0,0,270.49,21.5,292.08,0,0,0]
["",""]
["",""]
["","","Table","03:00:00","MAINWAPP,","adb"]
[{"$f":"IF(C80=\"MESSAGE\",E80,\"\")","v":""},{"$f":"IF(A80=\"\",\"\",ROW())","v":""}]
["TransmissionInput",81,"MESSAGE","Int_V2","TransmissionInput"]
["","","May","14,",2013,"17:40:00"]
["",""]
["","",null,"ELEXGHwCIwInp","ELEXGHwTBwInp","ELEXSEwMAwInp","ELEXCIwBUwInp","ELEXNGwTBwInp","ELEXNGwNIwInp","ELEXCIwGHwInp","ELEXTBwGHwInp","ELEXMAwSEwInp","ELEXBUwCIwInp","ELEXTBwNGwInp","ELEXNIwNGwInp","ELNCDorGHwTBwInp","ELNCDorCIwGHwInp","ELNCDorTBwGHwInp","ELNCDorGHwCIwInp","ELNCCLSGCIwLIwInp","ELNCCLSGLIwGUwInp","ELNCCLSGLIwSIwInp","ELNCCLSGSIwGUwInp","ELNCCLSGLIwCIwInp","ELNCCLSGGUwLIwInp","ELNCCLSGSIwLIwInp","ELNCCLSGGUwSIwInp","ELNCOMVGSEwGUwInp","ELNCOMVGSEwGAwInp","ELNCOMVGGAwGBwInp","ELNCOMVGGBwGUwInp","ELNCOMVGGUwSEwInp","ELNCOMVGGAwSEwInp","ELNCOMVGGBwGAwInp","ELNCOMVGGUwGBwInp","ELNUCoNNGwNIwInp","ELNUCoNNIwTBwInp","ELNUCoNNIwBUwInp","ELNUCoNNIwNGwInp","ELNUCoNTBwNIwInp","ELNUCoNBUwNIwInp","ELNChubGHwBUwInp","ELNChubBUwMAwInp","ELNChubMAwCIwInp","ELNUhubGUwMAwInp","ELNChubBUwGHwInp","ELNChubMAwBUwInp","ELNChubCIwMAwInp","ELNUhubMAwGUwInp","ELNUDmeNGwTBwInp","ELNUDMeTBwGHwInp","ELNUDMeTBwNGwInp","ELNUDMeGHwTBwInp","ELNUOMVGMAwSEwInp","ELNUOMVSSEwMAwInp","ELNULICILIwCIwInp","ELNULICICIwLIwInp","ELNUNGTBNGwTBwInp","ELNUNGTBTBwNGwInp"]
["",""]
["","",2010,0,0,22.6,90.28,228.84,68.8,0,0,0.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,0,0,582.54999999999995,70.349999999999994,128.08000000000001,317.41000000000003,2.96,35.369999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,0,42.3,612.03,76.92,13.54,317.41000000000003,14.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,6.19,0,0,40.380000000000003,702.61,83.29,0,229.53,41.2,0,0,0,0,0,266.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70.34,0,0,0,0,0,106.16,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,0,107.43,520.35,45.13,0,150.55000000000001,4.45,0,0,0,0,0,49.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.23,0,0,0,0,0,143.28,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,73.569999999999993,0,0,0,96.37,0,0,103.46,0,205.08,0,95.03,0,0,0,67.03,34.64,0,67.290000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124.19,0,0,0,0,0,259.22000000000003,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,96.66,15.16,135.88,0,93.84,264.56,0,1.45,0,457.96,0,365.63,0,0,0,345.77,232.72,0,0,0,0,0,10.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.76,0,0,0,0,332.1,113.99,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,317.41000000000003,0,168.11,0,101.56,226.71,0,7.92,0,702.61,0,667.38,665.43,0,0,345.77,342.61,0,0,0,0,0,20.55,0,3.41,0,0,0,0,0,0,0,0,0,0,0,0,0,21.38,0,0,0,0,332.1,113.99,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,290.14999999999998,0,156.91999999999999,0,69.73,231.88,0,36.700000000000003,0,684.83,0,600.89,665.43,0,0,345.77,341.62,0,0,0,0,0,2.99,0,6,0,0,0,0,0,5.43,0,0,0,0,0,0,0,0,0,0,0,0,283.54000000000002,109.94,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,89.8,0,204.83,0,77.7,78.400000000000006,0,103.46,0,158.49,0,547.08000000000004,665.43,0,0,345.77,340.96,0,0,0,0,0,134.36000000000001,77.58,8.23,0,42.76,0,0,0,0,0,0,0,0,0,0,0,35.97,0,0,0,0,332.1,113.99,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,176.77,0,229.51,330.66,85.9,0,0,101.88,0,0,0,9.36,659.05,0,0,345.77,340.57,0,0,0,0,0,235.32,5.13,11.93,1.78,0,0,0,0.74,1.36,0,0,0,0,0,0,0,49.92,0,0,0,0,332.1,113.99,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,84.86,0,189.05,440.32,94.17,46.7,0,103.46,0,0,0,33.65,665.43,0,0,323.79000000000002,274.2,0,0,0,0,0,236.61,0,0,0,0,19.04,0,14.11,22.9,0,0,0,0,0,0,0,0,0,0,0,0,281.26,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,49.94,0,197.76,478.97,102.61,183.43,0,103.46,0,0,0,74.42,665.43,0,0,98.29,52.96,0,0,0,0,0,205.15,0,0,0,0,54.02,0,17.2,27.49,0,0,0,0,0,0,0,0,0,0,0,0,299.02,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,31.83,0,193.52,506.44,111.17,157.94999999999999,0,103.46,0,0,0,111.67,665.43,0,0,45.6,0,0,0,0,0,0,334.32,0,0,0,0,91.96,0,20.57,32.5,0,0,0,0,0,0,0,0,0,0,0,0,316.82,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,21.95,0,190.04,652.9,119.79,77.569999999999993,0,103.46,0,0,0,6.87,665.43,0,0,47.26,0,0,0,0,0,0,274.13,0,0,0,0,131.41999999999999,0,23.92,37.520000000000003,0,0,0,0,0,0,0,0,0,3.02,0,0,332.1,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,187.19,682.54,128.46,85.52,0,103.46,0,0,0,0,665.43,0,0,4.33,0,0,0,0,0,0,164.77,0,0,0,0,172.04,0,27.51,42.99,0,0,0,0,0,0,0,0,0,53.1,0,0,300.41000000000003,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,190,696.88,126.89,121.13,0,36.81,0,0,0,0,665.43,0,0,6.27,0,0,0,0,0,0,0,0,0,0,0,260.41000000000003,0,28.86,46.22,0,0,0,0,0,0,0,0,0,113.99,0,0,188.39,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,4.58,0,194.81,702.61,125.25,72.209999999999994,0,58.01,0,0,0,1.9,665.43,0,0,8.5299999999999994,0,0,0,0,0,0,0,0,0,0,0,242.44,0,32.15,51.52,0,0,0,0,0,0,0,0,0,113.99,0,0,229.37,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,198.21,702.61,123.66,280.11,0,88.81,0,0,0,24.03,665.43,0,0,10.91,0,0,0,0,0,0,0,0,0,0,0,224.1,0,35.880000000000003,57.28,0,0,0,0,0,0,0,0,0,113.99,0,0,280.92,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,38.020000000000003,0,208.01,702.61,122.02,335.87,0,103.46,0,0,0,4.45,665.43,0,0,13.31,0,0,0,0,0,0,1.25,0,0,0,0,221.3,0,39.869999999999997,60.81,0,0,0,0,0,0,0,0,0,99.64,0,0,332.1,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,31.4,0,216.8,702.61,121.13,335.87,0,102.74,0,0,0,26.69,665.43,0,0,28.56,12.47,0,0,0,0,0,1.19,0,0,0,0,212.96,0,38.42,57.83,0,0,0,0,0,0,0,0,0,113.99,0,0,332.1,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,33,0,237.68,702.61,113.7,335.87,0,78.150000000000006,0,0,0,0,665.43,0,0,19.010000000000002,0,0,0,0,0,0,9.34,0,0,0,0,202.07,0,17.899999999999999,33.03,0,0,0,0,0,0,0,0,0,113.99,0,0,332.1,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,337.4,702.61,50.11,197.43,0,0,0,0,0,0,665.43,15.26,0,140.13999999999999,74.239999999999995,0,0,4.4000000000000004,4.07,0,156.01,0,1.79,0,0,11.36,0,3.23,5.36,0,0,0,0,0,0,225.54,40.28,0,113.99,0,0.9,321.91000000000003,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,11.05,337.4,584.19000000000005,173.23,23.44,0.85,0,0,0,0,0,257.55,5.0199999999999996,0,322.57,322.57,204.39,0,24.1,24.1,22.6,66.87,0,0,1.02,0,21.95,33.06,15.71,20.65,26.79,0,198.81,0,0,0,663.62,59.47,0,227.69,0,35.18,332.1,0,0,0,0,0,0,278.57,22.14,300.81,0,0]
["",""]
["",""]
["","","Table","04:00:00","MAINWAPP,","adb"]
["",""]
["TransmissionCapacity",114,"MESSAGE","Int_V2","TransmissionCapacity"]
["","","May","14,",2013,"17:40:00"]
["",""]
["","",null,"ELEXGHwCIwCap","ELEXGHwTBwCap","ELEXSEwMAwCap","ELEXCIwBUwCap","ELEXNGwTBwCap","ELEXNGwNIwCap","ELEXCIwGHwCap","ELEXTBwGHwCap","ELEXMAwSEwCap","ELEXBUwCIwCap","ELEXTBwNGwCap","ELEXNIwNGwCap","ELNCDorGHwTBwCap","ELNCDorCIwGHwCap","ELNCDorTBwGHwCap","ELNCDorGHwCIwCap","ELNCCLSGCIwLIwCap","ELNCCLSGLIwGUwCap","ELNCCLSGLIwSIwCap","ELNCCLSGSIwGUwCap","ELNCCLSGLIwCIwCap","ELNCCLSGGUwLIwCap","ELNCCLSGSIwLIwCap","ELNCCLSGGUwSIwCap","ELNCOMVGSEwGUwCap","ELNCOMVGSEwGAwCap","ELNCOMVGGAwGBwCap","ELNCOMVGGBwGUwCap","ELNCOMVGGUwSEwCap","ELNCOMVGGAwSEwCap","ELNCOMVGGBwGAwCap","ELNCOMVGGUwGBwCap","ELNUCoNNGwNIwCap","ELNUCoNNIwTBwCap","ELNUCoNNIwBUwCap","ELNUCoNNIwNGwCap","ELNUCoNTBwNIwCap","ELNUCoNBUwNIwCap","ELNChubGHwBUwCap","ELNChubBUwMAwCap","ELNChubMAwCIwCap","ELNUhubGUwMAwCap","ELNChubBUwGHwCap","ELNChubMAwBUwCap","ELNChubCIwMAwCap","ELNUhubMAwGUwCap","ELNUDmeNGwTBwCap","ELNUDMeTBwGHwCap","ELNUDMeTBwNGwCap","ELNUDMeGHwTBwCap","ELNUOMVGMAwSEwCap","ELNUOMVSSEwMAwCap","ELNULICILIwCIwCap","ELNULICICIwLIwCap","ELNUNGTBNGwTBwCap","ELNUNGTBTBwNGwCap","ELNUIngDRcNGwCap"]
["",""]
["","",2010,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,320,0,0,0,320,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,327,310,100,327,686,169.2,327,310,100,327,686,169.2,655,0,655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332,0,320,0,332,0,320,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,327,310,100,327,686,169.2,327,310,100,327,686,169.2,655,0,655,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332,0,320,0,332,0,320,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,327,310,100,327,686,169.2,327,310,100,327,686,169.2,655,0,655,0,338,338,303,334,338,338,303,334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,664,306,320,0,664,306,320,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,327,310,100,327,686,169.2,327,310,100,327,686,169.2,655,0,655,0,338,338,303,334,338,338,303,334,0,0,0,0,0,0,0,0,0,0,0,0,0,0,664,306,320,110.02,664,306,320,110.02,0,0,0,0,0,0,0,0,0,0,0]
["",""]
["","",2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",""]
["","",2026,209.94,0,0,0,0,19.05,0]
["",""]
["","",2026,257.64,77.56,0.14000000000000001,2.58,0.41,14.91,0,0,0,160.72999999999999,2.57,0,0,0]
["",""]
["","",2026,346,88.73,3.39,12.29,9.34,34.799999999999997,0,0,0,231.92,61.04,0,0,0]
["","",2010,0,9.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,28.11,7.75,0,2.72,1.55,1.98,0,0,0,16.09,4.99,0,0,0]
["","",2020,45,0,7.3,115.7]
["","",2027,-1235.17,0,-2060.02,-1871.84,0]
["","",2011,0,0,2259.9299999999998,0,0,56.16,0]
["","",2027,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,0,0,0,0,0,0,0,0,0,1635.47,0,0,0,0,0,0,0,0,0,0]
["","",2011,637.19000000000005,70.23,6.37,10.130000000000001,0.67,0,0,0,0,449.7,5.4,0,0,0]
["","",2027,0,0,0,0,0,0,0,19.2,30.4,164.7,333,450,430,0,0,0,0,0,0,0,0,0,0,0,1924.27,0,0,0,0,0,0,0,0,0,0]
["","",2011,860.42,76.180000000000007,78.5,19.72,16.84,0,0,0,0,766.76,134.80000000000001,0,0,0]
["","",2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86.19,0,0,0,0,0,0,0,0,0,0]
["","",2011,5.5,7.74,0,0,5.64,0,0,0,0,0,25.76,0,0,0]
["","",2027,529.6,0,56,902.7]
["","",2021,-977.73,0,-1654.03,-1497.9]
["","",2028,6052.86,0]
["","",2012,0,0,0,0,0,2.33,100.9]
["","",2029,16.46,0,157.30000000000001,0,0,8.36,0]
["","",2012,36.03,7.2,0,0.56999999999999995,0.03,0,0,0,0,21.75,0.35,0,0,0]
["","",2029,118.73,38.200000000000003,0,3.64,0.22,5.84,0,0,0,69.680000000000007,1.1200000000000001,0,0,0]
["","",2012,48.98,8.23,0,0.93,0.4,0,0,0,0,31.39,8.6999999999999993,0,0,0]
["","",2029,161.15,43.67,0,10.25,5.07,11.68,0,0,0,100.55,26.37,0,0,0]
["","",2012,10.36,3.93,0,0.28000000000000003,0.19,0,0,0,0,5.17,5.86,0,0,0]
["","",2029,6.54,1.64,0,1.34,0.67,0,0,0,0,3.44,2.29,0,0,0]
["","",2012,-1447.58,0,-2937.37,-2224.52]
["","",2027,-1173.23,0,-2188.98,-1743.52]
["","",2013,0,0,0,0,0,153.01,353.68,70.989999999999995,0,103.01,0,96.37,0,280.87,0,0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,153.01,353.68,70.989999999999995,0,103.01,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,0,0,0,0,0,0,0,0,0.48,387.06,0,0,0,500.34,0,0,0,0,0,0]
["","",2013,0,0,300,300,85,180,900,144,0,120,0,110,0,327.2,0,0,10,0,0,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,689.52,455.41,0,0,0,1000,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,327.2,0,0,0,0,0,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29.63,266.74,0,0,0,0,0,0,0,0,0,0]
["","",2013,222.1,0,28.2,961.2]
["","",2030,1252,0,143.1,1974.6]
["","",2014,-1266.55,0,-2530.52,-1894.45]
["","",2028,2254.7800000000002,732.64]
["","",2015,0,0,0,0,0,13.98,0]
["","",2031,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,1182.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,160.21,0,0,0.71,0.13,4.96,0,0,0,131.4,2.1,0,0,0]
["","",2031,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2929.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,234.56,0,0,3.56,3.2,12.12,0,0,0,189.59,52.55,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,70.040000000000006,0,0,1.1599999999999999,0.78,5.68,0,0,0,58.81,20.23,0,0,0]
["","",2031,626.29999999999995,0,61.7,197.9]
["","",2015,0,0,-1730.83,-1861.22]
["","",2031,49.38,0,267.14,0,0,7.53,0]
["",""]
["","",2040,194.71,76,0,12.72,0.32,0.86,0,0,0,94.59,1.51,0,0,0]
["","",2016,0,0,3.67,15,0,0,0,0,0,0,0,2.95,65.73,0,0,0,4.5,0,0,4.9800000000000004,0,0,0]
["","",2050,0,0,0,0,0,5.8,0,0,0,0,0,68.03,287.87,0,0,0,37.5,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,48.16,0,0,0,1.6,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,0,0,0,0,0,0,4.47,17.47,0,0,0,2.08,0,0,0,0,0,0]
["","",2016,37.299999999999997,0,0.8,16.100000000000001]
["","",2050,76,0,21.5,148.4]
["","",2016,85.78,0,129.09,0,0,11.55,0]
["","",2050,359.24,0,0,0,0,22.78,0]
["",""]
["",""]
["","",2017,256.52999999999997,223.62,0,0.71,1.1299999999999999,5.59,0,0,0,35.65,9.8800000000000008,0,0,0]
["",""]
["","",2017,11.36,0,0,0.15,0.33,1.7,0,0,0,2.4,0,0,0,0]
["",""]
["","",2017,-1167.72,0,-1533.7,-1734.42]
["",""]
["","",2017,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,0,11.65,11.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["",""]
["","","Table",3.125,"MAINWAPP,","adb"]
["",""]
["","",2019,419.93,189.44,0,8.99,6.94,25.09,0,0,0,211.32,58.24,0,0,0]
["",""]
["","",2019,11.19,13.48,0,1.18,0.9,3.11,0,0,0,0.28000000000000003,0,0,0,0]
["",""]
["","",2019,-1103.73,0,-1750.34,-1649.19]
["",""]
["","",2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,39.03,0,0,10.51,0,21.41,0,0,0,0]
["",""]
[{"$f":"IF(C2768=\"MESSAGE\",E2768,\"\")","v":""},{"$f":"IF(A2768=\"\",\"\",ROW())","v":""},2019,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,15.68,0,0,0,45.93,0,0,21,0,71.37,0,0,0,0]
["",""]
["","",2020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.6666666666666665,"MAINWAPP,","adb"]
["","",2020,59.9,0,7,94.2]
["",""]
["","",2020,0,0,16858.57,0,0,586.89,0]
["",""]
["","",2020,9442.6200000000008,3417.4,0,57.37,9.09,332.04,0,0,0,5295.39,84.81,0,0,0]
["",""]
["","",2020,12367.69,3906.96,0,273.58999999999997,212.39,774.65,0,0,0,7640.9,1004.26,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,926.08,365.16,0,51.11,47.32,141.13,0,0,0,509.22,1238.55,0,0,0]
["NGwFinaleElc",3183,"MESSAGE","Int_V2","NGwFinaleElc"]
["","",2021,-1003.06,0,-1661.73,-1524.88]
["NGwGasProduction",3249,"MESSAGE","Int_V2","NGwGasProduction"]
["","",2021,149.56,642.34,204.08,0,0,38.22,0]
["SEwSecElcOut",3315,"MESSAGE","Int_V2","SEwSecElcOut"]
["","",2021,575.4,185.7,0,3.16,0.59,22.15,0,0,0,344.88,5.52,0,0,0]
["SEwSecTotCap",3381,"MESSAGE","Int_V2","SEwSecTotCap"]
["","",2021,763.31,212.3,0,15.89,14.28,54.13,0,0,0,497.63,88.76,0,0,0]
["SEwSecNewCap",3447,"MESSAGE","Int_V2","SEwSecNewCap"]
["","",2016,80.180000000000007,24.74,0,0,1.27,10.1,0,0,0,54.17,17.64,0,0,0]
["","","May","14,",2013,"17:40:00"]
["","",2023,220.9,0,32,375.9]
["","","May","14,",2013,"17:40:00"]
["","",2023,314.86,0,108.67,0,0,17.100000000000001,0]
["","","May","14,",2013,"17:40:00"]
["","",2023,650.49,559.82000000000005,2.1800000000000002,4,0.6,23.01,0,0,0,70.41,1.1399999999999999,1.04,0,0]
["","","May","14,",2013,"17:40:00"]
["","",2023,724.51,640.33000000000004,76.34,19.239999999999998,14.88,53.67,0,0,0,103.11,28.58,5.2,0,0]
["","","May","14,",2013,"17:40:00"]
["","",2017,88.4,85.17,0,0.7,1.05,4.91,0,0,0,11.07,0,0,0,0]
["",""]
["","",2024,-1033.98,0,-1647,-1532.76]
["",""]
["","",2024,0,0,0,0,0,10.37,0,5,0,0,0,0,0,27.09,16.079999999999998,0,0,0,0.02,0,0,0,0,23.12,0,0,0,0,0,0]
["","",null,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2"]
["","",2024,0,0,139.72999999999999,0,0,65,80,20,0,59.25,0,0,450,147,60.43,0,0,0,24.84,0,0,0,0,46.2,0,0,0,0,0,0]
["","",null,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2"]
[null,null,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2"]
[null,null,2018,123.7,0,303.8,11.5]
[null,null,"Table",5.25,"MAINWAPP,","adb"]
[]
[null,null,"MESSAGE","Int_V2","TBwFinaleShp"]
[null,null,"May","14,",2013,"17:40:00"]
[]
[null,null,null,"Electricite","Exports","Urban","Rural"]
[]
[null,null,2010,-1172.67,0,-1858.33,-2103.37]
[null,null,2011,-1575.39,0,-2026.17,-2667.53]
[null,null,2012,-2062.17,0,-2818.6,-3503.56]
[null,null,2013,-1691.88,0,-2025.28,-2788.88]
[null,null,2014,-1928.53,0,-3124.71,-2319.06]
[null,null,2015,-1186.49,0,-1755.04,-926.67]
[null,null,2016,-1197.42,0,-1753.07,-1588.53]
[null,null,2017,-1059.67,0,-1580.82,-1708.98]
[null,null,2018,-1067.43,0,-1577.18,-1717.75]
[null,null,2019,-1062.1600000000001,0,-1559,-1725.06]
[null,null,2020,-1018.36,0,-1508.51,-1660.64]
[null,null,2021,-1024.23,0,-1547.72,-1662.17]
[null,null,2022,-1030.17,0,-1555.58,-1669.74]
[null,null,2023,-1036.18,0,-1563.59,-1677.99]
[null,null,2024,-1107.46,0,-1671.74,-1728.87]
[null,null,2025,-1120.68,0,-1690.96,-1743.66]
[null,null,2026,-1124.68,0,-1696.21,-1752.48]
[null,null,2027,-1138.97,0,-1706.98,-1757.76]
[null,null,2028,-1143.43,0,-1713.34,-1769.01]
[null,null,2029,-1151.29,0,-1721.91,-1780.09]
[null,null,2030,-1136.58,0,-1684.65,-1722.38]
[null,null,2031,-1154.05,0,-1726.57,-1786.99]
[null,null,2040,-1177.03,0,-1775.92,-1829.12]
[null,null,2050,-1174.19,0,-1787.41,-1875.87]

{"sheet":"TechCosts","index":1,"n_rows":681,"n_cols":87,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,null,null,null,null,"Discount",0.5]
[null,null,null,1,{"$f":"D2+1","v":2},{"$f":"E2+1","v":3},4,5,6,7,8,9,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CO2 price ($/ton)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0]
["Lookup string1","Country","Tech","Lookup String2","Efficiency","Emission Factor","Variable Costs","Fixed Costs","Life","CRF","Availability","IDC","Project Name","Capital Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel Costs ($/MWh)"]
[null,null,null,null,null,"ton/MWh","US$/MWh","US$/kW",null,null,null,null,null,"US$/kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LCOE ($/MWh)"]
["Existing",null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"N5+1","v":2011},{"$f":"O5+1","v":2012},2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,{"$f":"AB5+1","v":2025},2026,2027,2028,2029,2030,2031,2040,2050,null,{"$f":"N5","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050,null,{"$f":"AM5","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,{"$f":"BI5","v":2040},2050]
[{"$f":"[2]TechCosts!A6","v":"SENEPOHFEXST"},{"$f":"[2]TechCosts!B6","v":"SEN"},{"$f":"[2]TechCosts!C6","v":"EPOHFEXST"},{"$f":"[2]TechCosts!D6","v":"SEwEPOHFEXST"},{"$f":"[2]TechCosts!E6","v":0.27906976744186046},{"$f":"[2]TechCosts!F6","v":1.040643},{"$f":"[2]TechCosts!G6","v":0},{"$f":"[2]TechCosts!H6","v":129.02450110301638},{"$f":"[2]TechCosts!I6","v":0},{"$f":"[2]TechCosts!J6","v":0},{"$f":"[2]TechCosts!K6","v":0.85562100456621004},{"$f":"[2]TechCosts!L6","v":0},{"$f":"[2]TechCosts!M6","v":0},{"$f":"[2]TechCosts!N6","v":0},{"$f":"[2]TechCosts!O6","v":0},{"$f":"[2]TechCosts!P6","v":0},{"$f":"[2]TechCosts!Q6","v":0},{"$f":"[2]TechCosts!R6","v":0},{"$f":"[2]TechCosts!S6","v":0},{"$f":"[2]TechCosts!T6","v":0},{"$f":"[2]TechCosts!U6","v":0},{"$f":"[2]TechCosts!V6","v":0},{"$f":"[2]TechCosts!W6","v":0},{"$f":"[2]TechCosts!X6","v":0},{"$f":"[2]TechCosts!Y6","v":0},{"$f":"[2]TechCosts!Z6","v":0},{"$f":"[2]TechCosts!AA6","v":0},{"$f":"[2]TechCosts!AB6","v":0},{"$f":"[2]TechCosts!AC6","v":0},{"$f":"[2]TechCosts!AD6","v":0},{"$f":"[2]TechCosts!AE6","v":0},{"$f":"[2]TechCosts!AF6","v":0},{"$f":"[2]TechCosts!AG6","v":0},{"$f":"[2]TechCosts!AH6","v":0},{"$f":"[2]TechCosts!AI6","v":0},{"$f":"[2]TechCosts!AJ6","v":0},{"$f":"[2]TechCosts!AK6","v":0},{"$f":"[2]TechCosts!AL6","v":"OHFC"},{"$f":"[2]TechCosts!AM6","v":166.48592085235921},{"$f":"[2]TechCosts!AN6","v":166.48592085235921},{"$f":"[2]TechCosts!AO6","v":166.48592085235921},{"$f":"[2]TechCosts!AP6","v":166.48592085235921},{"$f":"[2]TechCosts!AQ6","v":166.48592085235921},{"$f":"[2]TechCosts!AR6","v":166.48592085235921},{"$f":"[2]TechCosts!AS6","v":166.48592085235921},{"$f":"[2]TechCosts!AT6","v":166.48592085235921},{"$f":"[2]TechCosts!AU6","v":166.48592085235921},{"$f":"[2]TechCosts!AV6","v":166.48592085235921},{"$f":"[2]TechCosts!AW6","v":166.48592085235921},{"$f":"[2]TechCosts!AX6","v":166.48592085235921},{"$f":"[2]TechCosts!AY6","v":166.48592085235921},{"$f":"[2]TechCosts!AZ6","v":166.48592085235921},{"$f":"[2]TechCosts!BA6","v":166.48592085235921},{"$f":"[2]TechCosts!BB6","v":166.48592085235921},{"$f":"[2]TechCosts!BC6","v":166.48592085235921},{"$f":"[2]TechCosts!BD6","v":166.48592085235921},{"$f":"[2]TechCosts!BE6","v":166.48592085235921},{"$f":"[2]TechCosts!BF6","v":166.48592085235921},{"$f":"[2]TechCosts!BG6","v":166.48592085235921},{"$f":"[2]TechCosts!BH6","v":166.48592085235921},{"$f":"[2]TechCosts!BI6","v":166.48592085235921},{"$f":"[2]TechCosts!BJ6","v":166.48592085235921},{"$f":"[2]TechCosts!BK6","v":0},{"$f":"[2]TechCosts!BL6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BM6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BN6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BO6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BP6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BQ6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BR6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BS6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BT6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BU6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BV6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BW6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BX6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BY6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!BZ6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CA6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CB6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CC6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CD6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CE6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CF6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CG6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CH6","v":{"$error":"#DIV/0!"}},{"$f":"[2]TechCosts!CI6","v":{"$error":"#DIV/0!"}}]
["SENEPOHFEXDI","SEN","EPOHFEXDI","SEwEPOHFEXDI",0.39988710587855825,0.72623496914700536,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,116.18575975970997,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SENEPODSEXGT","SEN","EPODSEXGT","SEwEPODSEXGT",0.22085889570552147,1.2073409999999998,0,34.876457453555851,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,357.15690005073566,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SENEPGASEXCC","SEN","EPGASEXCC","SEwEPGASEXCC",0.39130434782608697,0.51636225266362257,0,52.691714373789686,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASLNG",101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,101.23033992897007,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SENEPHYDEXMan","SEN","EPHYDEXMan","SEwEPHYDEXMan",1,0,0,120.00870851784804,0,0,0.27842744180866469,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GAMEPODSEXDI","GAM","EPODSEXDI","GAwEPODSEXDI",0.28799999999999998,0.92587499999999989,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,273.89332825976663,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GAMEPOHFEXDI","GAM","EPOHFEXDI","GAwEPOHFEXDI",0.3699309797349446,0.78504374034334756,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,125.59420475652323,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GBIEPODSEXDI","GBI","EPODSEXDI","GBwEPODSEXDI",0.36363636363636359,0.73329299999999997,0,59.590017705917106,0,0,0.6678082191780822,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,216.92351598173519,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPOHFEXDI","GUI","EPOHFEXDI","GUwEPOHFEXDI",0.4044943820224719,0.71796300000000002,0,132.85094745614907,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,114.86237950279046,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXDABan","GUI","EPHYDEXDABan","GUwEPHYDEXDABan",1,0,0,130.99084628145974,0,0,0.55525114155251154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXRODon","GUI","EPHYDEXRODon","GUwEPHYDEXRODon",1,0,0,121.66920562846158,0,0,0.57596513075965139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXDAGra","GUI","EPHYDEXDAGra","GUwEPHYDEXDAGra",1,0,0,120.35935696288216,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXDAGar","GUI","EPHYDEXDAGar","GUwEPHYDEXDAGar",1,0,0,120.00870851784804,0,0,0.31050228310502287,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXDAKin","GUI","EPHYDEXDAKin","GUwEPHYDEXDAKin",1,0,0,120.00870851784804,0,0,0.3626107977437551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GUIEPHYDEXROTin","GUI","EPHYDEXROTin","GUwEPHYDEXROTin",1,0,0,120.00870851784804,0,0,0.35007610350076102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPOHFEXDI","SIE","EPOHFEXDI","SIwEPOHFEXDI",0.37894736842105264,0.76636500000000007,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPODSEXDI","SIE","EPODSEXDI","SIwEPODSEXDI",0.34615384615384615,0.7703279999999999,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPHYDEXROGom","SIE","EPHYDEXROGom","SIwEPHYDEXROGom",1,0,0,120.00870851784804,0,0,2.6636225266362251E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPHYDEXDABum","SIE","EPHYDEXDABum","SIwEPHYDEXDABum",1,0,0,120.00870851784804,0,0,0.35844748858447489,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LIBEPODSEXDI","LIB","EPODSEXDI","LIwEPODSEXDI",0.30508474576271194,0.87402599999999964,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,258.55530187721962,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPODSEXDI","MAL","EPODSEXDI","MAwEPODSEXDI",0.3727665154909568,0.71533249076517136,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSI",243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,243.45916515062066,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPODSEXGT","MAL","EPODSEXGT","MAwEPODSEXGT",0.23076923076923078,1.1554919999999997,0,34.876457453555851,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSI",393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,393.26484018264841,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPOHFEXDI","MAL","EPOHFEXDI","MAwEPOHFEXDI",0.38297872340425532,0.75829800000000014,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFI",153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,153.20903094875698,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPHYDEXDASel","MAL","EPHYDEXDASel","MAwEPHYDEXDASel",1,0,0,120.00870851784804,0,0,0.51905458028254214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPHYDEXROSot","MAL","EPHYDEXROSot","MAwEPHYDEXROSot",1,0,0,120.00870851784804,0,0,0.74901866538492357,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["MALEPHYDEXDAMan","MAL","EPHYDEXDAMan","MAwEPHYDEXDAMan",1,0,0,120.00870851784804,0,0,0.28538812785388129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPGASEXGTAz","CIV","EPGASEXGTAz","CIwEPGASEXGTAz",0.31578947368421056,0.63984018264840181,0,44.566961161633685,0,0,0.87577105967564162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASLOCal",96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,96.879756468797552,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDAAy1","CIV","EPHYDEXDAAy1","CIwEPHYDEXDAAy1",1,0,0,120.00870851784804,0,0,0.27111872146118721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDAAy2","CIV","EPHYDEXDAAy2","CIwEPHYDEXDAAy2",1,0,0,120.00870851784804,0,0,0.25684931506849323,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDABuy","CIV","EPHYDEXDABuy","CIwEPHYDEXDABuy",1,0,0,120.00870851784804,0,0,0.47408738179005416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDAKos","CIV","EPHYDEXDAKos","CIwEPHYDEXDAKos",1,0,0,120.00870851784804,0,0,0.24964550078705333,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXDATaa","CIV","EPHYDEXDATaa","CIwEPHYDEXDATaa",1,0,0,120.00870851784804,0,0,0.38812785388127852,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDEXROFay","CIV","EPHYDEXROFay","CIwEPHYDEXROFay",1,0,0,120.00870851784804,0,0,0.32968036529680367,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPOLCEXCC","GHA","EPOLCEXCC","GHwEPOLCEXCC",0.41379310344827591,0.63797099999999995,0,52.691714373789686,0,0,0.71772602739726032,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OLCC",154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,154.76598173515978,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPOLCEXGT","GHA","EPOLCEXGT","GHwEPOLCEXGT",0.28723404255319152,0.9190693333333334,0,44.566961161633685,0,0,0.81653150684931508,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OLCC",222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,222.95788939624555,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPODSEXGT","GHA","EPODSEXGT","GHwEPODSEXGT",0.29198473282442744,0.91323952941176467,0,34.876457453555851,0,0,0.80312232070910561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,270.15548989763334,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPGASEXCC","GHA","EPGASEXCC","GHwEPGASEXCC",0.43902439024390244,0.4602359208523592,0,52.691714373789686,0,0,0.84989041095890416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASGOA",84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPHYDEXDAAko","GHA","EPHYDEXDAAko","GHwEPHYDEXDAAko",1,0,0,120.00870851784804,0,0,0.39320142059868091,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GHAEPHYDEXROKpo","GHA","EPHYDEXROKpo","GHwEPHYDEXROKpo",1,0,0,120.00870851784804,0,0,0.49308726534753933,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["TBNEPGASEXGT","TBN","EPGASEXGT","TBwEPGASEXGT",0.27065327362088937,0.74654480183221805,0,34.271663103581055,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASGOA",137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,137.07743536467282,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["TBNEPODSEXDI","TBN","EPODSEXDI","TBwEPODSEXDI",0.3380435773543623,0.78880954368932032,0,56.95639688482359,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSC",233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,233.346479043214,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["TBNEPOHFEXDI","TBN","EPOHFEXDI","TBwEPOHFEXDI",0.27906976744186046,1.040643,0,73.244396481272091,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFC",166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,166.48592085235921,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["TBNEPHYDEXDANan","TBN","EPHYDEXDANan","TBwEPHYDEXDANan",1,0,0,120.00870851784804,0,0,0.15981735159817351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPODSEXDI","BUR","EPODSEXDI","BUwEPODSEXDI",0.34381839784879009,0.7755605914878132,0,59.590017705917106,0,0,0.78130046263629205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSI",263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,263.95744156031822,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPOHFEXDI","BUR","EPOHFEXDI","BUwEPOHFEXDI",0.37388724035608312,0.77673685714285712,0,75.183667199054284,0,0,0.79332957332409182,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFI",156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,156.93447850982096,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPHYDEXDABag","BUR","EPHYDEXDABag","BUwEPHYDEXDABag",1,0,0,120.00870851784804,0,0,0.20512271689497719,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPHYDEXDAKom","BUR","EPHYDEXDAKom","BUwEPHYDEXDAKom",1,0,0,120.00870851784804,0,0,0.18806656494919205,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPHYDEXRONio","BUR","EPHYDEXRONio","BUwEPHYDEXRONio",1,0,0,120.00870851784804,0,0,0.23782343987823437,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPHYDEXROTou","BUR","EPHYDEXROTou","BUwEPHYDEXROTou",1,0,0,120.00870851784804,0,0,0.16647640791476406,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPCOAEXST","NIG","EPCOAEXST","NIwEPCOAEXST",0.33333333333333331,1.0410958904109591,0,129.02450110301638,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"COA",49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPODSEXDI","NIG","EPODSEXDI","NIwEPODSEXDI",0.34615384615384609,0.77032800000000001,0,59.590017705917106,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ODSI",262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,262.17656012176565,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPOHFEXDI","NIG","EPOHFEXDI","NIwEPOHFEXDI",0.37894736842105264,0.76636500000000007,0,75.183667199054284,0,0,0.80136986301369861,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"OHFI",154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPGASEXGT","NIG","EPGASEXGT","NIwEPGASEXGT",0.28346456692913385,0,0,34.876457453555851,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASNA",153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPGASEXGT","NGA","EPGASEXGT","NGwEPGASEXGT",0.28346456692913385,0.71280441400304417,0,34.876457453555851,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASLOCal",107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPGASEXST","NGA","EPGASEXST","NGwEPGASEXST",0.34043493613842241,0.59351956298160757,0,129.02450110301638,0,0,0.85562100456621004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"GASLOCal",89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,89.86623891472928,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPHYDEXDAShi","NGA","EPHYDEXDAShi","NGwEPHYDEXDAShi",1,0,0,120.00870851784804,0,0,0.46227766702127759,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPHYDEXDAJeb","NGA","EPHYDEXDAJeb","NGwEPHYDEXDAJeb",1,0,0,120.00870851784804,0,0,0.34919542980199797,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPHYDEXDAKai","NGA","EPHYDEXDAKai","NGwEPHYDEXDAKai",1,0,0,120.00870851784804,0,0,0.34953250706675365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SiteSpecific",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SENEPODSNCLoc","SEN","EPODSNCLoc","SEwEPODSNCLoc",0.34615384615384615,0.7703279999999999,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Location",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSC",227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,227.87924911212582,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNUnew","SEN","EPOHFNUnew","SEwEPOHFNUnew",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"new mobile",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNUrel","SEN","EPOHFNUrel","SEwEPOHFNUrel",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"relocation",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNUIPP","SEN","EPOHFNUIPP","SEwEPOHFNUIPP",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"IPP Tou",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNCbel","SEN","EPOHFNCbel","SEwEPOHFNCbel",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"belair",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPOHFNUunk","SEN","EPOHFNUunk","SEwEPOHFNUunk",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"unknown",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPCOANCSen","SEN","EPCOANCSen","SEwEPCOANCSen",0.33333333333333331,1.0410958904109591,27.155999999999999,0,35,9.4263368290815872E-2,0.85562100456621004,0,"Sendou ",971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,971,"COA",49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPCOANUKay","SEN","EPCOANUKay","SEwEPCOANUKay",0.33333333333333331,1.0410958904109591,27.155999999999999,0,35,9.4263368290815872E-2,0.85562100456621004,0,"Kayar ",2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,"COA",49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPCOANUSt ","SEN","EPCOANUSt ","SEwEPCOANUSt ",0.33333333333333331,1.0410958904109591,27.155999999999999,0,35,9.4263368290815872E-2,0.85562100456621004,0,"St Louis ",2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,"COA",49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,49.657534246575345,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPBIONCros","SEN","EPBIONCros","SEwEPBIONCros",0.375,0,0,129.6,30,9.6435680229667184E-2,0.85560000000000003,0,"ross betio ",3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,3910,"BIO",14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPWNDNUSt ","SEN","EPWNDNUSt ","SEwEPWNDNUSt ",1,0,87.6,17,20,0.1067814770659507,0.30000000000000004,0,"St Louis WP ",1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPSOLNUzig","SEN","EPSOLNUzig","SEwEPSOLNUzig",1,0,0,20,20,0.1067814770659507,0.25,0,"ziguinchor ",5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,5030,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPWNDNUtai","SEN","EPWNDNUtai","SEwEPWNDNUtai",1,0,87.6,17,20,0.1067814770659507,0.30000000000000004,0,"taiba ndiaye ",1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,1934,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUDASam","SEN","EPHYDNUDASam","SEwEPHYDNUDASam",1,0,2,0,50,9.1690158223745405E-2,0.18550228310502284,0,"Sambangalou(OMVG)partSénégal40%",3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUROKal","SEN","EPHYDNUROKal","SEwEPHYDNUROKal",1,0,2,0,50,9.1690158223745405E-2,0.10797184170471842,0,"Kaleta(OMVG)partSénégal40%",1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNURODig","SEN","EPHYDNURODig","SEwEPHYDNURODig",1,0,2,0,50,9.1690158223745405E-2,2.8997636142066397E-2,0,"Digan(OMVG)partSénégal40%",1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUDAFel","SEN","EPHYDNUDAFel","SEwEPHYDNUDAFel",1,0,2,0,50,9.1690158223745405E-2,0.39815124178639055,0,"FelloSounga(OMVG)partSénégal40%",3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUROSal","SEN","EPHYDNUROSal","SEwEPHYDNUROSal",1,0,2,0,50,9.1690158223745405E-2,0.13527397260273974,0,"Saltinho(OMVG)partSénégal40%",4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUROFel","SEN","EPHYDNUROFel","SEwEPHYDNUROFel",1,0,2,0,50,9.1690158223745405E-2,0.60882800608828003,0,"Felou(OMVS)partSénégal15%",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUROGou","SEN","EPHYDNUROGou","SEwEPHYDNUROGou",1,0,2,0,50,9.1690158223745405E-2,0.18509458577951729,0,"Gouina(OMVS)partSénégal25%",2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,2347,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPHYDNUDADAM","SEN","EPHYDNUDADAM","SEwEPHYDNUDADAM",1,0,2,0,50,9.1690158223745405E-2,0.29427833248109375,0,"DAMEnvisagée",4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,4311,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPOHFNCBri","GAM","EPOHFNCBri","GAwEPOHFNCBri",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Brikama ",1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,1417.5,"OHFC",122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPWNDNCBat","GAM","EPWNDNCBat","GAwEPWNDNCBat",1,0,87.6,17,20,0.1067814770659507,0.30000000000000004,0,"Batokunku ",1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,1750,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNUDASam","GAM","EPHYDNUDASam","GAwEPHYDNUDASam",1,0,2,0,50,9.1690158223745405E-2,0.18502045899306174,0,"Sambangalou(OMVG)partGambie12%",3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNUROKal","GAM","EPHYDNUROKal","GAwEPHYDNUROKal",1,0,2,0,50,9.1690158223745405E-2,0.10797184170471842,0,"Kaleta(OMVG)partGambie12%",1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNURODig","GAM","EPHYDNURODig","GAwEPHYDNURODig",1,0,2,0,50,9.1690158223745405E-2,2.8946510110893671E-2,0,"Digan(OMVG)partGambie12%",1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNUDAFel","GAM","EPHYDNUDAFel","GAwEPHYDNUDAFel",1,0,2,0,50,9.1690158223745405E-2,0.39977634889572267,0,"FelloSounga(OMVG)partGambie12%",3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPHYDNUROSal","GAM","EPHYDNUROSal","GAwEPHYDNUROSal",1,0,2,0,50,9.1690158223745405E-2,0.13527397260273974,0,"Saltinho(OMVG)partGambie12%",4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPOHFNCBis","GBI","EPOHFNCBis","GBwEPOHFNCBis",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Bissau ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNUDASam","GBI","EPHYDNUDASam","GBwEPHYDNUDASam",1,0,2,0,50,9.1690158223745405E-2,0.18375313006333774,0,"Sambangalou(OMVG)partGuinéeBissau8%",3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNUROKal","GBI","EPHYDNUROKal","GBwEPHYDNUROKal",1,0,2,0,50,9.1690158223745405E-2,0.10726657219335539,0,"Kaleta(OMVG)partGuinéeBissau8%",1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNURODig","GBI","EPHYDNURODig","GBwEPHYDNURODig",1,0,2,0,50,9.1690158223745405E-2,2.9576587795765871E-2,0,"Digan(OMVG)partGuinéeBissau8%",1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNUDAFel","GBI","EPHYDNUDAFel","GBwEPHYDNUDAFel",1,0,2,0,50,9.1690158223745405E-2,0.39155251141552516,0,"FelloSounga(OMVG)partGuinéeBissau8%",3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPHYDNUROSal","GBI","EPHYDNUROSal","GBwEPHYDNUROSal",1,0,2,0,50,9.1690158223745405E-2,0.13013698630136986,0,"Saltinho(OMVG)partGuinéeBissau8%",4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPOHFNCT12","GUI","EPOHFNCT12","GUwEPOHFNCT12",0.39130434782608697,0.74216400000000005,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Tombo 3 (Rehab.)2012",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPOHFNCT13","GUI","EPOHFNCT13","GUwEPOHFNCT13",0.39130434782608697,0.74216400000000005,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Tombo 3 (Rehab.)2013",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,118.73414510400812,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPOHFNCMan","GUI","EPOHFNCMan","GUwEPOHFNCMan",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Maneah ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDABan","GUI","EPHYDNUDABan","GUwEPHYDNUDABan",1,0,2,0,50,9.1690158223745405E-2,0.11105022831050229,0,"Baneah(Rehab)",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDADon","GUI","EPHYDNUDADon","GUwEPHYDNUDADon",1,0,2,0,50,9.1690158223745405E-2,0.4223744292237443,0,"Donkéa(Réhab)",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDAGra","GUI","EPHYDNUDAGra","GUwEPHYDNUDAGra",1,0,2,0,50,9.1690158223745405E-2,0.41941484863859296,0,"GrandesChutes(Réhab)",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDASam","GUI","EPHYDNUDASam","GUwEPHYDNUDASam",1,0,2,0,50,9.1690158223745405E-2,0.18550228310502284,0,"Sambangalou(OMVG)partGuinée40%",3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,3386,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDAKal","GUI","EPHYDNUDAKal","GUwEPHYDNUDAKal",1,0,2,0,50,9.1690158223745405E-2,0.10797184170471842,0,"Kaleta(OMVG)partGuinée40%",1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,1114,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDADig","GUI","EPHYDNUDADig","GUwEPHYDNUDADig",1,0,2,0,50,9.1690158223745405E-2,2.8997636142066397E-2,0,"Digan(OMVG)partGuinée40%",1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,1201,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDAFel","GUI","EPHYDNUDAFel","GUwEPHYDNUDAFel",1,0,2,0,50,9.1690158223745405E-2,0.39815124178639055,0,"FelloSounga(OMVG)partGuinée40%",3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,3474,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDADAM","GUI","EPHYDNUDADAM","GUwEPHYDNUDADAM",1,0,2,0,50,9.1690158223745405E-2,0.40405654340950203,0,"DAMEnvisagée",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUDASal","GUI","EPHYDNUDASal","GUwEPHYDNUDASal",1,0,2,0,50,9.1690158223745405E-2,0.13527397260273974,0,"Saltinho(OMVG)partGuinée40%",4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,4273,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPBIONUEne","SIE","EPBIONUEne","SIwEPBIONUEne",0.33333333333333331,0,27.155999999999999,0,35,9.4263368290815872E-2,0.85562100456621004,0,"Energeon",2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,2488.6656000000003,"BIO",16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,16.095890410958905,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPSOLNUNaa","SIE","EPSOLNUNaa","SIwEPSOLNUNaa",1,0,0,20,20,0.1067814770659507,0.25,0,"Naanovo ",3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPBIONUAdd","SIE","EPBIONUAdd","SIwEPBIONUAdd",0.375,0,0,129.6,30,9.6435680229667184E-2,0.85560000000000003,0,"Addax ",3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,"BIO",14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUROGom","SIE","EPHYDNUROGom","SIwEPHYDNUROGom",1,0,2,0,50,9.1690158223745405E-2,2.6636225266362251E-2,0,"Goma2(Bo‐Kenema)",6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,6709,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABu2","SIE","EPHYDNUDABu2","SIwEPHYDNUDABu2",1,0,2,0,50,9.1690158223745405E-2,0.67636986301369861,0,"Bumbuna2",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABu3","SIE","EPHYDNUDABu3","SIwEPHYDNUDABu3",1,0,2,0,50,9.1690158223745405E-2,0.40208016235413496,0,"Bumbuna3(Yiben)",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABu4","SIE","EPHYDNUDABu4","SIwEPHYDNUDABu4",1,0,2,0,50,9.1690158223745405E-2,0.55635664503725057,0,"Bumbuna4&5",1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABe1","SIE","EPHYDNUDABe1","SIwEPHYDNUDABe1",1,0,2,0,50,9.1690158223745405E-2,0.65508056474046084,0,"Benkongor1",2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABe2","SIE","EPHYDNUDABe2","SIwEPHYDNUDABe2",1,0,2,0,50,9.1690158223745405E-2,0.48273401826484014,0,"Benkongor2",2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDABe3","SIE","EPHYDNUDABe3","SIwEPHYDNUDABe3",1,0,2,0,50,9.1690158223745405E-2,0.56223130123634812,0,"Benkongor3",2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,2447,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPHYDNUDADAM","SIE","EPHYDNUDADAM","SIwEPHYDNUDADAM",1,0,2,0,50,9.1690158223745405E-2,0.52612369148572669,0,"DAMEnvisagée",2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,2561,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPODSNCBus","LIB","EPODSNCBus","LIwEPODSNCBus",0.30508474576271188,0.87402599999999986,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Bushrod",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSC",258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,258.55530187721968,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPOHFNCBu2","LIB","EPOHFNCBu2","LIwEPOHFNCBu2",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Bushrod 2 ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFC",122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,122.60591070522578,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPBIONUKak","LIB","EPBIONUKak","LIwEPBIONUKak",0.375,0,0,129.6,30,9.6435680229667184E-2,0.85560000000000003,0,"Kakata (Buchanan) ",3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,3603.5280000000002,"BIO",14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,14.307458143074582,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPHYDNUDASa1","LIB","EPHYDNUDASa1","LIwEPHYDNUDASa1",1,0,2,0,50,9.1690158223745405E-2,0.56948835031026812,0,"SaintPaul ‐1B",3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,3123,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPODSNCKAN","MAL","EPODSNCKAN","MAwEPODSNCKAN",0.31304347826086959,0.85180499999999981,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"KANGABA (CI) ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSI",289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,289.90677321156772,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPODSNUMOP","MAL","EPODSNUMOP","MAwEPODSNUMOP",0.339622641509434,0.78514199999999978,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"MOPTI (CI) ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSI",267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,267.21841704718412,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPODSNUDJE","MAL","EPODSNUDJE","MAwEPODSNUDJE",0.29032258064516125,0.91846799999999995,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"DJENNE (CI) ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSI",312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,312.59512937595133,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPSOLNUWAP","MAL","EPSOLNUWAP","MAwEPSOLNUWAP",1,0,0,20,20,0.1067814770659507,0.25,0,"WAPP SOLAR ",3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPHYDNUDADAM","MAL","EPHYDNUDADAM","MAwEPHYDNUDADAM",1,0,2,0,50,9.1690158223745405E-2,0.35294428692636964,0,"DAMEnvisagée",1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,1973.5099171244992,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPHYDNUDASou","CIV","EPHYDNUDASou","CIwEPHYDNUDASou",1,0,2,0,50,9.1690158223745405E-2,0,0,"Soubre",2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,2400,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPHYDNUDAAbo","CIV","EPHYDNUDAAbo","CIwEPHYDNUDAAbo",1,0,2,0,50,9.1690158223745405E-2,0.37787924911212584,0,"AboissoComoé",2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,2756,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPHYDNUROTia","CIV","EPHYDNUROTia","CIwEPHYDNUROTia",1,0,2,0,50,9.1690158223745405E-2,0.36574447130450355,0,"Tiassalé",4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,4068,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPGASNUAb3","GHA","EPGASNUAb3","GHwEPGASNUAb3",0.43902439024390244,0.4602359208523592,17.52,30,25,0.10015279290001895,0.85865753424657532,0,"Aboadze T3 phase 2 ",956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,956.56960000000004,"GASGOA",84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,84.506595636732627,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPHYDNUDAJua","GHA","EPHYDNUDAJua","GHwEPHYDNUDAJua",1,0,0.1,14,50,9.1690158223745405E-2,0.40387340576287201,0,"Juale",3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,3552,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPHYDNUDAPwa","GHA","EPHYDNUDAPwa","GHwEPHYDNUDAPwa",1,0,0.1,14,50,9.1690158223745405E-2,0.33257229832572299,0,"Pwalugu",3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,3625,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPGASNCCAI","TBN","EPGASNCCAI","TBwEPGASNCCAI",0.28346456692913385,0.71280441400304417,21.9,0,25,0.10015279290001895,0.85562100456621004,0,"CAI",633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,"GASGOA",130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,130.88216641298834,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPSOLNUAFD","TBN","EPSOLNUAFD","TBwEPSOLNUAFD",1,0,0,20,20,0.1067814770659507,0.25,0,"AFD_SOLAR",3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,3660,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPHYDNUDAKet","TBN","EPHYDNUDAKet","TBwEPHYDNUDAKet",1,0,2,0,50,9.1690158223745405E-2,0.26569634703196343,0,"Ketou",2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,2105,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPODSNUGao","BUR","EPODSNUGao","BUwEPODSNUGao",0.34615384615384615,0.7703279999999999,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Gaoua ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"ODSI",262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,262.17656012176559,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPOHFNCBob","BUR","EPOHFNCBob","BUwEPOHFNCBob",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Bobo 2 ",1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,1123.5,"OHFI",154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPGASNUTAG","NIG","EPGASNUTAG","NIwEPGASNUTAG",0.28346456692913385,0,21.9,0,25,0.10015279290001895,0.85562100456621004,0,"TAG Niamey 2 ",633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,"GASNA",153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,153.71607052257738,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPOHFNUGou","NIG","EPOHFNUGou","NIwEPOHFNUGou",0.37894736842105264,0.76636500000000007,87.6,0,30,9.6435680229667184E-2,0.80136986301369861,0,"Goudel ",2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,"OHFI",154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,154.83891425672249,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPSOLNUSol","NIG","EPSOLNUSol","NIwEPSOLNUSol",1,0,0,20,20,0.1067814770659507,0.25,0,"Solar",4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,4322,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPHYDNUDADyo","NIG","EPHYDNUDADyo","NIwEPHYDNUDADyo",1,0,2,0,50,9.1690158223745405E-2,0.37392000000000003,0,"Dyodyonga ",2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,2293,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPGASNUSup","NGA","EPGASNUSup","NGwEPGASNUSup",0.28346456692913385,0.71280441400304417,21.9,0,25,0.10015279290001895,0.85562100456621004,0,"SupertekNig.",633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,633.15,"GASLOCal",107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,107.92744799594115,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPHYDNUDAZun","NGA","EPHYDNUDAZun","NGwEPHYDNUDAZun",1,0,2,0,50,9.1690158223745405E-2,0.37392000000000003,0,"Zungeru ",1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,1538,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SENEPODSNUurb","SEN","EPODSNUurb","SEwEPODSNUurb",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Urban)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SENEPHYDNU","SEN","EPHYDNU","SEwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPSOLNUPVut","SEN","EPSOLNUPVut","SEwEPSOLNUPVut",1,0,176.03783783783788,0,25,0.10015279290001895,0.25,1.100000000000001,"Solar PV (utility)",2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPSOLNUPVrt","SEN","EPSOLNUPVrt","SEwEPSOLNUPVrt",1,0,208.30979729729731,0,20,0.1067814770659507,0.2,1,"Solar PV (roof top)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SENEPSOLNUPVstru2","SEN","EPSOLNUPVstru2","SEwEPSOLNUPVstru2",1,0,150,0,20,0.1067814770659507,0,1,"PV with 2h Battery (roof top - rural)",6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GAMEPODSNUind","GAM","EPODSNUind","GAwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPCOANUSC","GAM","EPCOANUSC","GAwEPCOANUSC",0.37,0.93792422559545841,124.89704292527823,0,30,9.6435680229667184E-2,1.7,1.2762750000000012,"Supercritical coal",3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,"COA",44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,44.736517339257063,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPGASNLCC","GAM","EPGASNLCC","GAwEPGASNLCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLNG",82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPWNDNU30","GAM","EPWNDNU30","GAwEPWNDNU30",1,0,125.13912162162161,0,25,0.10015279290001895,0.3,1.1550000000000011,"Bulk Wind (30% CF)",2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GAMEPSOLNUPVrtru","GAM","EPSOLNUPVrtru","GAwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GAMEPGASNUSO","GAM","EPGASNUSO","GAwEPGASNUSO",0.53,0.38123546135952441,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,"GASLNG",74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPODSNUind","GHA","EPODSNUind","GHwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPGASNUCC","GHA","EPGASNUCC","GHwEPGASNUCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASGOA",77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,77.292617960426185,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPBIONU","GHA","EPBIONU","GHwEPBIONU",0.38,0,175.33459459459462,0,30,9.6435680229667184E-2,0.5,1.2762750000000012,"Biomass",3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,"BIO",14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPSOLNUPVst","GHA","EPSOLNUPVst","GHwEPSOLNUPVst",1,0,166.66666666666666,0,20,0.1067814770659507,0.22500000000000001,1,"Rooftop PV with 1h Battery",4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPSOLNUPVst2","GHA","EPSOLNUPVst2","GHwEPSOLNUPVst2",1,0,150,0,20,0.1067814770659507,0.25,1,"Rooftop PV with 2h Battery",6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GHAEPGASNUSO","GHA","EPGASNUSO","GHwEPGASNUSO",0.53,0.38123546135952441,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,"GASGOA",70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,70.00086154906522,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPOHFNU","GUI","EPOHFNU","GUwEPOHFNU",0.35,0.8297485714285715,131.4,0,25,0.10015279290001895,0.8,1.1550000000000011,"HFO",1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,"OHFC",132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNU","GUI","EPHYDNU","GUwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPHYDNUmic","GUI","EPHYDNUmic","GUwEPHYDNUmic",1,0,47.52,0,50,9.1690158223745405E-2,0.5,1.1550000000000011,"Small Hydro",4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPSOLNUPVst","GUI","EPSOLNUPVst","GUwEPSOLNUPVst",1,0,166.66666666666666,0,20,0.1067814770659507,0.22500000000000001,1,"Rooftop PV with 1h Battery",4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GUIEPTSONUTH","GUI","EPTSONUTH","GUwEPTSONUTH",1,0,195.62131274131275,0,25,0.10015279290001895,0.35,1.2762750000000012,"Solar thermal no storage",3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,"TSO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPODSNUurb","GBI","EPODSNUurb","GBwEPODSNUurb",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Urban)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GBIEPODSNUrur","GBI","EPODSNUrur","GBwEPODSNUrur",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Rural)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GBIEPGASNLCC","GBI","EPGASNLCC","GBwEPGASNLCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLNG",82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPSOLNUPVrt","GBI","EPSOLNUPVrt","GBwEPSOLNUPVrt",1,0,208.30979729729731,0,20,0.1067814770659507,0.2,1,"Solar PV (roof top)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["GBIEPSOLNUPVstru","GBI","EPSOLNUPVstru","GBwEPSOLNUPVstru",1,0,166.66666666666666,0,20,0.1067814770659507,0,1,"PV with 1h Battery (roof top - rural)",4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["GBIEPSOLNUPVstru2","GBI","EPSOLNUPVstru2","GBwEPSOLNUPVstru2",1,0,150,0,20,0.1067814770659507,0,1,"PV with 2h Battery (roof top - rural)",6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LIBEPODSNUind","LIB","EPODSNUind","LIwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPGASNUCC","LIB","EPGASNUCC","LIwEPGASNUCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLNG",82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPHYDNU","LIB","EPHYDNU","LIwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPWNDNU30","LIB","EPWNDNU30","LIwEPWNDNU30",1,0,125.13912162162161,0,25,0.10015279290001895,0.3,1.1550000000000011,"Bulk Wind (30% CF)",2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["LIBEPSOLNUPVrtru","LIB","EPSOLNUPVrtru","LIwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["LIBEPGASNUSO","LIB","EPGASNUSO","LIwEPGASNUSO",0.53,0.38123546135952441,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,"GASLNG",74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPOHFNU","MAL","EPOHFNU","MAwEPOHFNU",0.35,0.8297485714285715,131.4,0,25,0.10015279290001895,0.8,1.1550000000000011,"HFO",1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,"OHFI",167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,167.64514024787999,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPGASNLCC","MAL","EPGASNLCC","MAwEPGASNLCC",0.48,0,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASNA",90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPBIONU","MAL","EPBIONU","MAwEPBIONU",0.38,0,175.33459459459462,0,30,9.6435680229667184E-2,0.5,1.2762750000000012,"Biomass",3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,"BIO",14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPSOLNUPVst","MAL","EPSOLNUPVst","MAwEPSOLNUPVst",1,0,166.66666666666666,0,20,0.1067814770659507,0.22500000000000001,1,"Rooftop PV with 1h Battery",4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPTSONUTH","MAL","EPTSONUTH","MAwEPTSONUTH",1,0,195.62131274131275,0,25,0.10015279290001895,0.35,1.2762750000000012,"Solar thermal no storage",3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,"TSO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["MALEPTSONUTHst","MAL","EPTSONUTHst","MAwEPTSONUTHst",1,0,165.92391891891893,0,25,0.10015279290001895,0.5,1.2762750000000012,"Solar thermal with Storage",6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,6891.8850000000066,"TSO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPODSNUurb","NIG","EPODSNUurb","NIwEPODSNUurb",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Urban)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSI",567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,567.20890410958907,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NIGEPHYDNU","NIG","EPHYDNU","NIwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPSOLNUPVut","NIG","EPSOLNUPVut","NIwEPSOLNUPVut",1,0,176.03783783783788,0,25,0.10015279290001895,0.25,1.100000000000001,"Solar PV (utility)",2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,2200.0000000000018,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPSOLNUPVrt","NIG","EPSOLNUPVrt","NIwEPSOLNUPVrt",1,0,208.30979729729731,0,20,0.1067814770659507,0.2,1,"Solar PV (roof top)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NIGEPSOLNUPVstru2","NIG","EPSOLNUPVstru2","NIwEPSOLNUPVstru2",1,0,150,0,20,0.1067814770659507,0,1,"PV with 2h Battery (roof top - rural)",6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["NGAEPODSNUind","NGA","EPODSNUind","NGwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPCOANUSC","NGA","EPCOANUSC","NGwEPCOANUSC",0.37,0.93792422559545841,124.89704292527823,0,30,9.6435680229667184E-2,1.7,1.2762750000000012,"Supercritical coal",3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,3067.3993350000028,"COAN",29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,29.31013204985808,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPGASNLCC","NGA","EPGASNLCC","NGwEPGASNLCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLOCal",63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPWNDNU30","NGA","EPWNDNU30","NGwEPWNDNU30",1,0,125.13912162162161,0,25,0.10015279290001895,0.3,1.1550000000000011,"Bulk Wind (30% CF)",2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["NGAEPSOLNUPVrtru","NGA","EPSOLNUPVrtru","NGwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPODSNU","SIE","EPODSNU","SIwEPODSNU",0.35,0.76186285714285706,148.91999999999999,0,25,0.10015279290001895,0.8,1.100000000000001,"Diesel Centralized",1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,1177.0000000000011,"ODSC",225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPODSNUind","SIE","EPODSNUind","SIwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSC",225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,225.37508153946513,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPGASNUCC","SIE","EPGASNUCC","SIwEPGASNUCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLNG",82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,82.524733637747346,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPBIONU","SIE","EPBIONU","SIwEPBIONU",0.38,0,175.33459459459462,0,30,9.6435680229667184E-2,0.5,1.2762750000000012,"Biomass",3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,3190.6875000000027,"BIO",14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,14.119202114876233,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPSOLNUPVst","SIE","EPSOLNUPVst","SIwEPSOLNUPVst",1,0,166.66666666666666,0,20,0.1067814770659507,0.22500000000000001,1,"Rooftop PV with 1h Battery",4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["SIEEPSOLNUPVrtru","SIE","EPSOLNUPVrtru","SIwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["SIEEPGASNUSO","SIE","EPGASNUSO","SIwEPGASNUSO",0.53,0.38123546135952441,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,"GASLNG",74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,74.739381407771177,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPOHFNU","TBN","EPOHFNU","TBwEPOHFNU",0.35,0.8297485714285715,131.4,0,25,0.10015279290001895,0.8,1.1550000000000011,"HFO",1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,1559.2500000000016,"OHFC",132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,132.74624918460535,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPHYDNU","TBN","EPHYDNU","TBwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPHYDNUmic","TBN","EPHYDNUmic","TBwEPHYDNUmic",1,0,47.52,0,50,9.1690158223745405E-2,0.5,1.1550000000000011,"Small Hydro",4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,4620.0000000000045,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPSOLNUPVst2","TBN","EPSOLNUPVst2","TBwEPSOLNUPVst2",1,0,150,0,20,0.1067814770659507,0.25,1,"Rooftop PV with 2h Battery",6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["TBNEPTSONUTH","TBN","EPTSONUTH","TBwEPTSONUTH",1,0,195.62131274131275,0,25,0.10015279290001895,0.35,1.2762750000000012,"Solar thermal no storage",3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,3828.8250000000035,"TSO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPODSNUurb","CIV","EPODSNUurb","CIwEPODSNUurb",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Urban)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPODSNUrur","CIV","EPODSNUrur","CIwEPODSNUrur",0.16,1.6665749999999997,290.9196,0,10,0.14795035898410144,0,1,"Diesel/Gasoline 1kW system (Rural)",691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,691.9,"ODSC",493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,493.00799086757991,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPGASNLCC","CIV","EPGASNLCC","CIwEPGASNLCC",0.48,0.42094748858447489,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT Associated Gas",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASLOCal",63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,63.736681887366828,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPSOLNUPVrt","CIV","EPSOLNUPVrt","CIwEPSOLNUPVrt",1,0,208.30979729729731,0,20,0.1067814770659507,0.2,1,"Solar PV (roof top)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["CIVEPSOLNUPVstru","CIV","EPSOLNUPVstru","CIwEPSOLNUPVstru",1,0,166.66666666666666,0,20,0.1067814770659507,0,1,"PV with 1h Battery (roof top - rural)",4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,4257.5,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["CIVEPSOLNUPVstru2","CIV","EPSOLNUPVstru2","CIwEPSOLNUPVstru2",1,0,150,0,20,0.1067814770659507,0,1,"PV with 2h Battery (roof top - rural)",6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,6275,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPODSNUind","BUR","EPODSNUind","BUwEPODSNUind",0.35,0.76186285714285706,484.86599999999999,0,20,0.1067814770659507,0.8,1,"Diesel 100 kW system (industry)",658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,658.7,"ODSI",259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,259.29549902152644,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPGASNUCC","BUR","EPGASNUCC","BUwEPGASNUCC",0.48,0,25.363137254901961,0,30,9.6435680229667184E-2,0.85,1.2136666666666682,"CCGT",1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,1297.4096666666683,"GASNA",90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,90.777207001522086,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPHYDNU","BUR","EPHYDNU","BUwEPHYDNU",1,0,52.485216216216216,0,50,9.1690158223745405E-2,0.5,1.3431220000000013,"Hydro",2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,2686.2440000000024,"HYD",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPWNDNU30","BUR","EPWNDNU30","BUwEPWNDNU30",1,0,125.13912162162161,0,25,0.10015279290001895,0.3,1.1550000000000011,"Bulk Wind (30% CF)",2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,2310.0000000000023,"WND",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREPSOLNUPVrtru","BUR","EPSOLNUPVrtru","BUwEPSOLNUPVrtru",1,0,208.30979729729731,0,20,0.1067814770659507,0,1,"Solar PV (roof top - rural)",2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,2100,"SOL",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["BUREPGASNUSO","BUR","EPGASNUSO","BUwEPGASNUSO",0.53,0,165.92391891891893,0,25,0.10015279290001895,0.85,1.2762750000000012,"Solar thermal with gas co-firing",1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,1771.8525825000015,"GASNA",82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,82.213319548548299,0,{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"},{"$error":"#VALUE!"}]
["BUREDistUrban","BUR","EDistUrban","BUwEDistUrban",0,0,0,0,60,9.1208644750458256E-2,0,0,0,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIVEDistUrban","CIV","EDistUrban","CIwEDistUrban",0,0,0,0,60,9.1208644750458256E-2,0,0,0,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GAMEDistRural","GAM","EDistRural","GAwEDistRural",0,0,0,0,60,9.1208644750458256E-2,0,0,0,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAEDistUrban","GHA","EDistUrban","GHwEDistUrban",0,0,0,0,60,9.1208644750458256E-2,0,0,0,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIETrans","GBI","ETrans","GBwETrans",0,0,0,0,60,9.1208644750458256E-2,0,0,0,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIEDist","GBI","EDist","GBwEDist",0,0,0,0,60,9.1208644750458256E-2,0,0,0,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIBEDist","LIB","EDist","LIwEDist",0,0,0,0,60,9.1208644750458256E-2,0,0,0,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIGETrans","NIG","ETrans","NIwETrans",0,0,0,0,60,9.1208644750458256E-2,0,0,0,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGAEDist","NGA","EDist","NGwEDist",0,0,0,0,60,9.1208644750458256E-2,0,0,0,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,840.38086751217622,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGAEDistRural","NGA","EDistRural","NGwEDistRural",0,0,0,0,60,9.1208644750458256E-2,0,0,0,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,4233.5987017070547,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SENEDistUrban","SEN","EDistUrban","SEwEDistUrban",0,0,0,0,60,9.1208644750458256E-2,0,0,0,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,2433.2627746766834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBNETrans","TBN","ETrans","TBwETrans",0,0,0,0,60,9.1208644750458256E-2,0,0,0,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,364.96540531957368,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUROHF","BUR","HFO","BUwHFO",0,0,0,0,0,0,0,0,"OHFI",514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BURODS","BUR","Diesel","BUwDiesel",0,0,0,0,0,0,0,0,"ODSI",795,795,795,795,795,795,795,795,795,795,795,795,795,795,795,795,795,795,795,795,795,795,795,795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SENOLC","SEN","Crude","SEwCrude",0,0,0,0,0,0,0,0,"OLCC",561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGAODS","NGA","Diesel","NGwDiesel",0,0,0,0,0,0,0,0,"ODSC",691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIGBIO","NIG","Biomass","NIwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIGOHF","NIG","HFO","NIwHFO",0,0,0,0,0,0,0,0,"OHFI",514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIEOHF","SIE","HFO","SIwHFO",0,0,0,0,0,0,0,0,"OHFC",407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBNBIO","TBN","Biomass","TBwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBNCOA","TBN","Coal","TBwCoal",0,0,0,0,0,0,0,0,"COA",145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MALOHF","MAL","HFO","MAwHFO",0,0,0,0,0,0,0,0,"OHFI",514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,514,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIBOHF","LIB","HFO","LIwHFO",0,0,0,0,0,0,0,0,"OHFC",407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIVBIO","CIV","Biomass","CIwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIVAGA","CIV","AGA","CIwAGA",0,0,0,0,0,0,0,0,"AGA",268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIVCOA","CIV","Coal","CIwCoal",0,0,0,0,0,0,0,0,"COA",145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHABIO","GHA","Biomass","GHwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAODS","GHA","Diesel","GHwDiesel",0,0,0,0,0,0,0,0,"ODSC",691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAOLC","GHA","Crude","GHwCrude",0,0,0,0,0,0,0,0,"OLCC",561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAGAS","GHA","Gas","GHwGas",0,0,0,0,0,0,0,0,"GASGOA",325,325,325,325,325,325,325,325,325,325,325,325,325,325,325,325,325,325,325,325,325,325,325,325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHAAGA","GHA","AGA","GHwAGA",0,0,0,0,0,0,0,0,"AGA",268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHACOA","GHA","Coal","GHwCoal",0,0,0,0,0,0,0,0,"COA",145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHANUC","GHA","Nuclear","GHwNuclear",0,0,0,0,0,0,0,0,"NUC",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIBIO","GUI","Biomass","GUwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIOHF","GUI","HFO","GUwHFO",0,0,0,0,0,0,0,0,"OHFC",407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIODS","GUI","Diesel","GUwDiesel",0,0,0,0,0,0,0,0,"ODSC",691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIOLC","GUI","Crude","GUwCrude",0,0,0,0,0,0,0,0,"OLCC",561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUIGAS","GUI","Gas","GUwGas",0,0,0,0,0,0,0,0,"GASLNG",347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUICOA","GUI","Coal","GUwCoal",0,0,0,0,0,0,0,0,"COA",145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIBIO","GBI","Biomass","GBwBiomass",0,0,0,0,0,0,0,0,"BIO",47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIOHF","GBI","HFO","GBwHFO",0,0,0,0,0,0,0,0,"OHFC",407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,407,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIODS","GBI","Diesel","GBwDiesel",0,0,0,0,0,0,0,0,"ODSC",691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIOLC","GBI","Crude","GBwCrude",0,0,0,0,0,0,0,0,"OLCC",561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,561,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBIGAS","GBI","Gas","GBwGas",0,0,0,0,0,0,0,0,"GASLNG",347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBICOA","GBI","Coal","GBwCoal",0,0,0,0,0,0,0,0,"COA",145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,145,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Inga Hydro",0,0,0,0,0,0,0,50,0.10085917404611995,0.6,1.22,0.85,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.151389581036788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transmission",0,0,0,0,0,0,0,51,0.10078045772463534,0.6,1.22,0.85,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.6395188537825316,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,395.52617272988226,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OtherParams","index":2,"n_rows":68,"n_cols":12,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"CO2Tax",null,"Discount Rate",null,"Transmission line life"]
[null,2010,0,null,0.1,null,50,null,null,"Language",0,"0 = English"]
[null,{"$f":"B4+1","v":2011},0,null,null,null,null,null,null,null,null,"1 = Français"]
[null,2012,0]
[null,2013,0]
[null,2014,0]
[null,2015,0]
[null,2016,0]
[null,2017,0]
[null,2018,0]
[null,2019,0]
[null,2020,0]
[null,2021,0]
[null,2022,0]
[null,2023,0]
[null,2024,0]
[null,2025,0]
[null,2026,0]
[null,2027,0]
[null,2028,0]
[null,2029,0]
[null,2030,0]
[null,2031]
[null,2040]
[null,2050,null,null,null,"RE Resource Potential (MW)"]
[null,null,null,null,null,"Mini Hydro","Solar Conc","Solar PV","Biomass","Wind 25","Wind 30"]
[null,1,"BUR","BUw","Burkina",{"$f":"[2]NameConvs!K57","v":140},{"$f":"[2]NameConvs!L57","v":5907.4005516405723},{"$f":"[2]NameConvs!M57","v":2067.5901930742002},{"$f":"[2]NameConvs!N57","v":44189.496043218358},{"$f":"[2]NameConvs!O57","v":8837.8992086436701},{"$f":"[2]NameConvs!P57","v":475}]
[null,2,"CIV","CIw","Cote d'Ivoire",{"$f":"[2]NameConvs!K58","v":242.13000000000002},{"$f":"[2]NameConvs!L58","v":720.33166951242845},{"$f":"[2]NameConvs!M58","v":252.11608432934995},{"$f":"[2]NameConvs!N58","v":58930.538533679151},{"$f":"[2]NameConvs!O58","v":11786.107706735831},{"$f":"[2]NameConvs!P58","v":1350}]
[null,3,"GAM","GAw","Gambia",{"$f":"[2]NameConvs!K59","v":11.680000000000001},{"$f":"[2]NameConvs!L59","v":1030.3017522832126},{"$f":"[2]NameConvs!M59","v":360.60561329912446},{"$f":"[2]NameConvs!N59","v":2707.1461098600607},{"$f":"[2]NameConvs!O59","v":541.4292219720121},{"$f":"[2]NameConvs!P59","v":23.75}]
[null,4,"GHA","GHw","Ghana",{"$f":"[2]NameConvs!K60","v":1},{"$f":"[2]NameConvs!L60","v":748.21027643269031},{"$f":"[2]NameConvs!M60","v":261.8735967514416},{"$f":"[2]NameConvs!N60","v":43631.734291326189},{"$f":"[2]NameConvs!O60","v":8726.3468582652386},{"$f":"[2]NameConvs!P60","v":1000}]
[null,5,"GUI","GUw","Guinea",{"$f":"[2]NameConvs!K61","v":346.01950000000005},{"$f":"[2]NameConvs!L61","v":1524.1799650447356},{"$f":"[2]NameConvs!M61","v":533.46298776565743},{"$f":"[2]NameConvs!N61","v":29703.047250693184},{"$f":"[2]NameConvs!O61","v":5940.6094501386369},{"$f":"[2]NameConvs!P61","v":656}]
[null,6,"GBI","GBw","Guinea-Bissau",{"$f":"[2]NameConvs!K62","v":1.7272000000000003},{"$f":"[2]NameConvs!L62","v":2953.7002758202862},{"$f":"[2]NameConvs!M62","v":1033.7950965371001},{"$f":"[2]NameConvs!N62","v":8519.2515286729886},{"$f":"[2]NameConvs!O62","v":1703.8503057345977},{"$f":"[2]NameConvs!P62","v":71.25}]
[null,7,"LIB","LIw","Liberia",{"$f":"[2]NameConvs!K63","v":1000},{"$f":"[2]NameConvs!L63","v":0},{"$f":"[2]NameConvs!M63","v":0},{"$f":"[2]NameConvs!N63","v":3808.499693739132},{"$f":"[2]NameConvs!O63","v":761.69993874782642},{"$f":"[2]NameConvs!P63","v":405}]
[null,8,"MAL","MAw","Mali",{"$f":"[2]NameConvs!K64","v":72.140500000000003},{"$f":"[2]NameConvs!L64","v":11814.801103281145},{"$f":"[2]NameConvs!M64","v":4135.1803861484004},{"$f":"[2]NameConvs!N64","v":45127.943153097687},{"$f":"[2]NameConvs!O64","v":9025.5886306195371},{"$f":"[2]NameConvs!P64","v":1031}]
[null,9,"NIG","NIw","Niger",{"$f":"[2]NameConvs!K65","v":50},{"$f":"[2]NameConvs!L65","v":28797.440593503066},{"$f":"[2]NameConvs!M65","v":10079.104207726074},{"$f":"[2]NameConvs!N65","v":89434.84428984714},{"$f":"[2]NameConvs!O65","v":17886.968857969427},{"$f":"[2]NameConvs!P65","v":1115}]
[null,10,"NGA","NGw","Nigeria",{"$f":"[2]NameConvs!K66","v":3500},{"$f":"[2]NameConvs!L66","v":32762.531814406564},{"$f":"[2]NameConvs!M66","v":11466.886135042298},{"$f":"[2]NameConvs!N66","v":185252.03963801268},{"$f":"[2]NameConvs!O66","v":37050.407927602537},{"$f":"[2]NameConvs!P66","v":10000}]
[null,11,"SEN","SEw","Senegal",{"$f":"[2]NameConvs!K67","v":104.09699999999998},{"$f":"[2]NameConvs!L67","v":5013.2012396933333},{"$f":"[2]NameConvs!M67","v":1754.6204338926664},{"$f":"[2]NameConvs!N67","v":42914.222806912745},{"$f":"[2]NameConvs!O67","v":8582.8445613825515},{"$f":"[2]NameConvs!P67","v":475}]
[null,12,"SIE","SIw","Sierra Leone",{"$f":"[2]NameConvs!K68","v":85.438000000000017},{"$f":"[2]NameConvs!L68","v":642.79139217388376},{"$f":"[2]NameConvs!M68","v":224.97698726085932},{"$f":"[2]NameConvs!N68","v":8555.7998227116113},{"$f":"[2]NameConvs!O68","v":1711.1599645423225},{"$f":"[2]NameConvs!P68","v":66.25}]
[null,13,"TBN","TBw","Togo/Benin",{"$f":"[2]NameConvs!K69","v":336},{"$f":"[2]NameConvs!L69","v":0},{"$f":"[2]NameConvs!M69","v":0},{"$f":"[2]NameConvs!N69","v":29426.836204162806},{"$f":"[2]NameConvs!O69","v":5885.367240832561},{"$f":"[2]NameConvs!P69","v":957}]
[]
[]
[]
[null,{"$f":"Single!B10","v":2010},{"$f":"Single!A10","v":4}]
[null,{"$f":"Single!B11","v":2011},{"$f":"Single!A11","v":5}]
[null,{"$f":"Single!B12","v":2012},{"$f":"Single!A12","v":6}]
[null,{"$f":"Single!B13","v":2013},{"$f":"Single!A13","v":7}]
[null,{"$f":"Single!B14","v":2014},{"$f":"Single!A14","v":8}]
[null,{"$f":"Single!B15","v":2015},{"$f":"Single!A15","v":9}]
[null,{"$f":"Single!B16","v":2016},{"$f":"Single!A16","v":10}]
[null,{"$f":"Single!B17","v":2017},{"$f":"Single!A17","v":11}]
[null,{"$f":"Single!B18","v":2018},{"$f":"Single!A18","v":12}]
[null,{"$f":"Single!B19","v":2019},{"$f":"Single!A19","v":13}]
[null,{"$f":"Single!B20","v":2020},{"$f":"Single!A20","v":14}]
[null,{"$f":"Single!B21","v":2021},{"$f":"Single!A21","v":15}]
[null,{"$f":"Single!B22","v":2022},{"$f":"Single!A22","v":16}]
[null,{"$f":"Single!B23","v":2023},{"$f":"Single!A23","v":17}]
[null,{"$f":"Single!B24","v":2024},{"$f":"Single!A24","v":18}]
[null,{"$f":"Single!B25","v":2025},{"$f":"Single!A25","v":19}]
[null,{"$f":"Single!B26","v":2026},{"$f":"Single!A26","v":20}]
[null,{"$f":"Single!B27","v":2027},{"$f":"Single!A27","v":21}]
[null,{"$f":"Single!B28","v":2028},{"$f":"Single!A28","v":22}]
[null,{"$f":"Single!B29","v":2029},{"$f":"Single!A29","v":23}]
[null,{"$f":"Single!B30","v":2030},{"$f":"Single!A30","v":24}]
[null,{"$f":"Single!B31","v":2031},{"$f":"Single!A31","v":25}]
[null,{"$f":"Single!B32","v":2040},{"$f":"Single!A32","v":26}]
[null,{"$f":"Single!B33","v":2050},{"$f":"Single!A33","v":27}]

{"sheet":"Single","index":3,"n_rows":250,"n_cols":53,"rows_kept":250,"cut":false,"hidden":false,"merged":[]}
[null,null,"C","O","G","N","H","B","S","T","W","Total","I","Exp",null,"*","O","B","H","S",null,"Z",null,null,null,"eps",1E-8]
[null,"RE",0,0,0,0,1,1,1,1,1,null,null,null,null,null,0,1,1,1]
[null,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,4,FALSE)","v":"Nigeria"},null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,10,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,3,FALSE)","v":"NGw"},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,"Electricity Energy Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","non desservie","Pertes (GWh)","Pertes (%)","RE share","w RE","W Dom share",null,null,null,null,null,null,null,null,null,null,null,null,1000]
[null,null,"Cent.",{"$f":"C4&\"SecElcOut\"","v":"NGwSecElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":280},1,null,null,null,null,null,null,{"$f":"C4&\"FinaleElc\"","v":"NGwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),M8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":478},3,null,"Decent.",{"$f":"$C$4&\"TerElcOut\"","v":"NGwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":313},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Summary years"]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C9","v":"Coal"},{"$f":"D9","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV",{"$f":"J9","v":"Solar Thermal"},{"$f":"K9","v":"Wind"},{"$f":"O9","v":"Net Imports"},{"$f":"Q9","v":"Dist. Oil"},{"$f":"R9","v":"Dist. Biomass"},{"$f":"S9","v":"Mini Hydro"},{"$f":"T9","v":"Dist.Solar PV"}]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A10,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A10,1,1,50))*8.76","v":0},0,21069.464400000001,0,4635.441600000001,0,0,0,0,{"$f":"SUM(C10:K10)","v":25704.906000000003},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD9:$DQ9)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD36:$DQ36)*8.76","v":2607.3263999999999},{"$f":"M10-N10","v":-2607.3263999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$N$8+$A10,1,1,50))*8.76","v":19518.155999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$8,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$8+$A10,1,1,50))*8.76","v":64.823999999999998},0,0,0,{"$f":"SUM(Q10:T10)","v":64.823999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A10,1,1,50))*8.76","v":0},{"$f":"U10+L10+O10-P10","v":3644.2476000000061},{"$f":"W10/(L10+O10)","v":0.15777616802758004},{"$f":"SUMPRODUCT($C$2:$T$2,C10:T10)/(L10+U10)","v":0.1798793235319113},{"$f":"(SUMPRODUCT($C$2:$K$2,C10:K10)*(1-X10)+SUMPRODUCT($Q$2:$T$2,Q10:T10))/P10","v":0.20002296258091015},{"$f":"(L10*(1-X10)+U10)/P10","v":1.1125081914403623},null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$10:$B$33,$AM10,C$10:C$33)","v":0},{"$f":"SUMIF($B$10:$B$33,$AM10,D$10:D$33)","v":0},21069.464400000001,0,4635.441600000001,0,0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM10,O$10:O$33)","v":-2607.3263999999999},{"$f":"SUMIF($B$10:$B$33,$AM10,Q$10:Q$33)","v":64.823999999999998},0,0,0]
[{"$f":"A10+1","v":5},2011,0,0,39642.503999999994,0,4635.441600000001,0,0,0,0,{"$f":"SUM(C11:K11)","v":44277.945599999992},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD10:$DQ10)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD37:$DQ37)*8.76","v":5719.4039999999995},-5719.4039999999995,33095.279999999999,451.2276,0,0,0,{"$f":"SUM(Q11:T11)","v":451.2276},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A11,1,1,50))*8.76","v":0},{"$f":"U11+L11+O11-P11","v":5914.4891999999891},{"$f":"W11/(L11+O11)","v":0.15338985746286604},0.10363351853774042,0.11857920143593169,{"$f":"(L11*(1-X11)+U11)/P11","v":1.146308036543805},null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"SUMIF($B$10:$B$33,$AM11,C$10:C$33)","v":0},0,70886.9712,0,19833.078000000001,0,0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM11,O$10:O$33)","v":-3649.0656000000004},822.56400000000008,0,2908.6704,0]
[{"$f":"A11+1","v":6},2012,0,0,58634.008799999996,0,4635.441600000001,0,0,0,0,63269.450399999994,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD11:$DQ11)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD38:$DQ38)*8.76","v":6035.2019999999993},-6035.2019999999993,49395.887999999999,686.78399999999999,0,0,0,686.78399999999999,0,8525.1443999999974,0.14895180138331296,7.2478338405739556E-2,7.9864628073350041E-2,1.1039812826198776,null,null,null,null,null,null,null,null,null,null,null,2030,0,0,99816.958799999993,0,45404.394,0,0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM12,O$10:O$33)","v":-7215.9624000000003},1308.3935999999999,0,9639.7667999999994,0]
[7,2013,0,0,62633.824800000002,0,4635.441600000001,0,0,0,0,67269.266400000008,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD12:$DQ12)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD39:$DQ39)*8.76","v":6884.4839999999995},-6884.4839999999995,52418.088000000003,761.50679999999988,0,0,0,761.50679999999988,0,8728.2012000000104,0.14454305957720912,6.8137423432959018E-2,7.5649853704021539E-2,1.1123539572643255,null,null,null,null,null,null,null,null,null,null,null,2040,0,0,168853.20479999998,0,45404.394,0,0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM13,O$10:O$33)","v":-6593.8271999999997},1965.8316000000002,0,13692.5808,0]
[8,2014,0,0,63159.5124,0,4635.441600000001,0,0,0,0,67794.953999999998,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD13:$DQ13)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD40:$DQ40)*8.76","v":4953.6048000000001},-4953.6048000000001,55796.82,691.07640000000004,0,909.46319999999992,0,1600.5396000000001,0,8645.0688000000009,0.13756975160552412,7.9902952084485224E-2,8.7947812267905018E-2,1.0765659874184956,null,null,null,null,null,null,null,null,null,null,null,2050,0,0,254209.59359999999,0,45404.394,25083.5592,0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM14,O$10:O$33)","v":-6869.6796000000004},2944.2360000000003,0,15330,0]
[9,2015,0,0,60971.001599999996,0,4635.441600000001,0,0,0,0,65606.443199999994,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD14:$DQ14)*8.76","v":1751.6496},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD41:$DQ41)*8.76","v":844.20119999999997},907.44839999999999,59391.923999999992,702.3768,0,1051.3751999999999,0,1753.752,0,8875.7195999999894,0.13344159222221769,8.4423995255880749E-2,8.5335778855099853E-2,0.986759865859128]
[10,2016,0,0,62360.25,0,4635.441600000001,0,0,0,0,66995.691600000006,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD15:$DQ15)*8.76","v":3911.4276},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD42:$DQ42)*8.76","v":822.03840000000002},3089.3892000000001,63132.443999999996,719.8968000000001,0,1431.5591999999999,0,2151.4560000000001,0,9104.0928000000204,0.12990058220779022,8.7740434863577799E-2,8.6561740542941606E-2,0.95742164291543097]
[11,2017,0,0,55599.369599999998,0,13160.4984,0,0,0,0,68759.868000000002,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD16:$DQ16)*8.76","v":6000.9503999999997},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD43:$DQ43)*8.76","v":889.66560000000004},5111.2847999999994,67100.724000000002,744.07439999999997,0,1830.5771999999999,0,2574.6516000000001,0,9345.0803999999916,0.12650513828180021,0.21015177061625576,0.1986000170437891,0.93346299796141796]
[12,2018,0,0,57383.255999999994,0,15455.706,0,0,0,0,72838.962,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD17:$DQ17)*8.76","v":5849.1396000000004},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD44:$DQ44)*8.76","v":610.83479999999997},5238.3048000000008,71322.168000000005,769.82879999999989,0,2122.5480000000002,0,2892.3768,0,9647.4755999999907,0.12356318292637763,0.23211334011171608,0.21968622395586301,0.93562950602155726]
[13,2019,0,0,66320.558399999994,0,15455.706,0,0,0,0,81776.2644,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD18:$DQ18)*8.76","v":1353.6828},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD45:$DQ45)*8.76","v":680.65200000000004},673.0308,75798.527999999991,796.02119999999991,0,2494.7604000000001,0,3290.7816000000003,0,9941.5488000000041,0.12057772932909201,0.21101551357502177,0.21223172652300026,0.99219142785507053]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A20,1,1,50))*8.76","v":0},0,70886.9712,0,19833.078000000001,0,0,0,0,90720.049200000009,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD19:$DQ19)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD46:$DQ46)*8.76","v":3649.0656000000004},-3649.0656000000004,80557.835999999996,822.56400000000008,0,2908.6704,0,3731.2344000000003,0,10244.382000000012,0.11765552169551938,0.24077754725188297,0.2533369598096214,1.0399679664077723]
[15,2021,0,0,73637.611199999999,0,24210.45,0,0,0,0,97848.061199999996,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD20:$DQ20)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD47:$DQ47)*8.76","v":4682.1324000000004},-4682.1324000000004,86741.52,880.99319999999989,0,3438.5627999999997,0,4319.5559999999996,0,10743.964799999987,0.11532075017535796,0.27062403487276399,0.28656456036183142,1.04775320260945]
[16,2022,0,0,74781.579599999997,0,28587.821999999996,0,0,0,0,103369.4016,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD21:$DQ21)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD48:$DQ48)*8.76","v":5094.6408000000001},-5094.6408000000001,92075.483999999997,930.13679999999999,0,3974.3244,0,4904.4611999999997,0,11103.738000000012,0.11298667032726079,0.30073875225221941,0.3185658364859813,{"$f":"(L22*(1-X22)+U22)/P22","v":1.0490794520232398}]
[17,2023,0,0,76104.69,0,32965.194000000003,0,0,0,0,109069.88400000001,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD22:$DQ22)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD49:$DQ49)*8.76","v":5410.2636000000002},-5410.2636000000002,97732.69200000001,981.90840000000003,0,4561.1567999999997,0,5543.0652,0,11469.993599999987,0.11065054604425299,0.32741807153497449,0.34664689358444428,1.0492323999262874]
[18,2024,0,0,78766.328399999999,0,37342.565999999999,0,0,0,0,116108.89439999999,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD23:$DQ23)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD50:$DQ50)*8.76","v":6768.7643999999991},-6768.7643999999991,103738.548,1036.5708,0,5204.9291999999996,0,6241.5,0,11843.081999999995,0.10831413864241789,0.34775118959485757,0.37115197842380016,1.058180990872752]
[19,2025,0,0,80712.712800000008,0,41719.938000000002,0,0,0,0,122432.6508,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD24:$DQ24)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD51:$DQ51)*8.76","v":7104.36},-7104.36,110107.94399999999,1094.124,0,5907.8315999999995,0,7001.9555999999993,0,12222.302400000015,0.10597835375186203,0.36796781729928446,0.39240001840494138,1.0576838635978838]
[20,2026,0,0,82755.895199999999,0,45404.394,0,0,0,0,128160.2892,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD25:$DQ25)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD52:$DQ52)*8.76","v":7216.2251999999999},-7216.2251999999999,116196.144,1148.0855999999999,0,6638.4155999999994,0,7786.5011999999988,0,12534.421199999997,0.10363816780623476,0.38281749386559993,0.40739029511588265,1.0556674999627769]
[21,2027,0,0,88312.801200000002,0,45404.394,0,0,0,0,133717.19520000002,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD26:$DQ26)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD53:$DQ53)*8.76","v":7252.0536000000002},-7252.0536000000002,122263.31999999999,1201.2587999999998,0,7407.7187999999996,0,8608.9776000000002,0,12810.799200000023,0.10129905393629846,0.37106395655149654,0.39433487200616718,1.0533064817086979]
[22,2028,0,0,93686.360400000005,0,45404.394,0,0,0,0,139090.75440000001,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD27:$DQ27)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD54:$DQ54)*8.76","v":7238.1251999999995},-7238.1251999999995,128272.68,1253.1180000000002,0,8215.0403999999999,0,9468.1584000000003,0,13048.107599999988,9.8959783200136514E-2,0.36093044428903498,0.38298276307493084,1.0508435771314093]
[23,2029,0,0,98899.699200000003,0,45404.394,0,0,0,0,144304.0932,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD28:$DQ28)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD55:$DQ55)*8.76","v":7223.7587999999996},-7223.7587999999996,134183.052,1290.0852,0,9058.8035999999993,0,10348.888799999999,0,13246.171199999982,9.6630718461392831E-2,0.35216390201903769,0.37318974073175687,1.048632980841457]
[24,2030,0,0,99816.958799999993,0,45404.394,0,0,0,0,145221.35279999999,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD29:$DQ29)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD56:$DQ56)*8.76","v":7215.9624000000003},-7215.9624000000003,135942.93599999999,1308.3935999999999,0,9639.7667999999994,0,10948.160399999999,0,13010.61480000001,9.4276134883496621E-2,0.35246418889394349,0.3734185204514972,1.0480765646805168]
[25,2031,0,0,105436.236,0,45404.394,0,0,0,0,150840.63,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD30:$DQ30)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD57:$DQ57)*8.76","v":7150.8756000000003},{"$f":"M31-N31","v":-7150.8756000000003},141547.584,1366.6475999999998,0,10037.5584,0,11404.206,0,13546.376400000008,9.4275172621493514E-2,0.34171782453525978,0.36144343740883417,{"$f":"(L31*(1-X31)+U31)/P31","v":1.0457565250171643}]
[26,2040,0,0,168853.20479999998,0,45404.394,0,0,0,0,214257.59879999998,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD31:$DQ31)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD58:$DQ58)*8.76","v":6593.8271999999997},-6593.8271999999997,203601.67199999996,1965.8316000000002,0,13692.5808,0,15658.412399999999,0,19720.512000000017,9.4963660960494758E-2,0.25703723064590117,0.26908034096138111,1.029310433311899]
[27,2050,0,0,254209.59359999999,0,45404.394,25083.5592,0,0,0,324697.54680000001,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD32:$DQ32)*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD59:$DQ59)*8.76","v":6869.6796000000004},-6869.6796000000004,304932.09599999996,2944.2360000000003,0,15330,0,18274.236000000001,0,31170.007200000051,9.8071976742006864E-2,0.25021869874946462,0.25876272563048902,1.0203191353856165]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S10+G10","v":4635.441600000001},{"$f":"U10+L10","v":25769.730000000003},{"$f":"V35/W35","v":0.1798793235319113}]
[null,null,"Capacity Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S30+G30+13583","v":68627.160799999998},{"$f":"U30+L30+13583-21023","v":148729.51319999999},{"$f":"V36/W36","v":0.46142261427101883}]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent. Cap","Imports Cap","Exports Cap","Pointe","Marge de reserve","Petrole","Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","Backstop"]
[null,null,"Cent.",{"$f":"$C$4&\"SecTotCap\"","v":"NGwSecTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":346},1,null,null,null,null,null,null,null,{"$f":"$C$4&\"TerTotCap\"","v":"NGwTerTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),N39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":379},2,"Decent."]
["MW",null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro",{"$f":"OFFSET(H$6,lang,0)","v":"Biomass"},"Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A41,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$39,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+$A41,1,1,50))","v":0},0,3697.7999999999997,0,1358.3,0,0,0,0,{"$f":"SUM(C41:K41)","v":5056.0999999999995},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD63:$DQ63)","v":855.2},{"$f":"M41","v":855.2},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$39+$A41,1)/(1-X10)","v":4857.1173656054407},{"$f":"L41/O41-1","v":4.0967227970155395E-2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$39,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$39+$A41,1,1,50))","v":184.68},0,0,0,{"$f":"SUM(Q41:T41)","v":184.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$39,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$39+$A41,1,1,50))","v":0}]
[{"$f":"A41+1","v":5},2011,0,0,6650.7999999999993,0,1358.3,0,0,0,0,{"$f":"SUM(C42:K42)","v":8009.0999999999995},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD64:$DQ64)","v":855.2},{"$f":"M42","v":855.2},6874.9944130804033,{"$f":"L42/O42-1","v":0.1649609466971842},1284.81,0,0,0,{"$f":"SUM(Q42:T42)","v":1284.81},0]
[{"$f":"A42+1","v":6},2012,0,0,10776.8,0,1358.3,0,0,0,0,12135.099999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD65:$DQ65)","v":855.2},855.2,10035.542069041794,0.20921220961596476,1871.45,0,0,0,1871.45,0]
[7,2013,0,0,11985.3,0,1358.3,0,0,0,0,13343.599999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD66:$DQ66)","v":855.2},855.2,10406.134522212633,0.28228209730684695,1944.73,0,0,0,1944.73,0]
[8,2014,0,0,11786.2,0,1358.3,0,0,0,0,13144.5,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD67:$DQ67)","v":855.2},855.2,10721.411983419512,0.22600456174315053,1974.63,0,214.54,0,2189.17,0]
[9,2015,0,0,13286.2,0,1358.3,0,0,0,0,14644.5,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD68:$DQ68)","v":855.2},855.2,11192.194216742402,0.30845656503112617,2001.94,0,247.97,0,2249.91,0]
[10,2016,0,0,14886.2,0,1358.3,0,0,0,0,16244.5,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD69:$DQ69)","v":855.2},855.2,11701.973121457202,0.38818469598203409,2048.14,0,369.43,0,2417.5699999999997,0]
[11,2017,0,0,16586.2,0,3958.3,0,0,0,0,20544.5,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD70:$DQ70)","v":855.2},855.2,12202.017970700474,0.68369691384912912,2116.36,0,507.47,0,2623.83,0]
[12,2018,0,0,18386.2,0,4658.3,0,0,0,0,23044.5,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD71:$DQ71)","v":855.2},855.2,12796.952137917613,0.80078035391870439,2188.94,0,565.29,0,2754.23,0]
[13,2019,0,0,20286.2,0,4658.3,0,0,0,0,24944.5,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD72:$DQ72)","v":855.2},855.2,13392.587830434186,0.86256012025655715,2262.5899999999997,0,664.43,0,2927.0199999999995,0]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$39,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+$A51,1,1,50))","v":0},0,21307.29,0,5658.3,0,0,0,0,26965.59,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD73:$DQ73)","v":855.2},855.2,14016.849772512705,0.9237981741717749,1216.6500000000001,0,774.65,0,1991.3000000000002,0]
[15,2021,0,0,20576.740000000002,0,6658.3,0,0,0,0,27235.040000000001,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD74:$DQ74)","v":855.2},855.2,14954.787288864796,0.82115863461855954,1895.35,0,915.78,0,2811.13,0]
[16,2022,0,0,20730.39,0,7658.3,0,0,0,0,28388.69,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD75:$DQ75)","v":855.2},855.2,15729.53814025282,0.80480124380458817,2547.4299999999998,0,1058.47,0,3605.8999999999996,0]
[17,2023,0,0,20908.099999999999,0,8658.2999999999993,0,0,0,0,29566.399999999998,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD76:$DQ76)","v":855.2},855.2,16543.688124569431,0.78717102119993565,2736.9399999999996,0,1214.76,0,3951.7,0]
[18,2024,0,0,21265.599999999999,0,9658.2999999999993,0,0,0,0,30923.899999999998,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD77:$DQ77)","v":855.2},855.2,17400.287110505131,0.7772063072068629,2893.65,0,1386.21,0,4279.8600000000006,0]
[19,2025,0,0,21243.02,0,10658.3,0,0,0,0,31901.32,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD78:$DQ78)","v":855.2},855.2,18300.653086713868,0.74317931982220409,3036.97,0,1573.41,0,4610.38,0]
[20,2026,0,0,21131.05,0,11500,0,0,0,0,32631.05,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD79:$DQ79)","v":855.2},855.2,19136.82553619926,0.70514435313605373,3167.14,0,1768,0,4935.1399999999994,0]
[21,2027,0,0,21877.43,0,11500,0,0,0,0,33377.43,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD80:$DQ80)","v":855.2},855.2,19953.200314900914,0.6727857924161651,3312.17,0,1972.89,0,5285.06,0]
[22,2028,0,0,22599.16,0,11500,0,0,0,0,34099.160000000003,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD81:$DQ81)","v":855.2},855.2,20743.879852980645,0.64381785093594091,3456.89,0,2187.89,0,5644.78,0]
[23,2029,0,0,23299.39,0,11500,0,0,0,0,34799.39,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD82:$DQ82)","v":855.2},855.2,21521.165704115356,0.61698443655147983,3602.28,0,2412.48,0,6014.76,0]
[24,2030,0,0,23422.59,0,11500,0,0,0,0,34922.589999999997,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD83:$DQ83)","v":855.2},855.2,21600.336210069374,0.61676140872845409,2419.37,0,2567.34,0,4986.71,0]
[25,2031,0,0,19855.29,0,11500,0,0,0,0,{"$f":"SUM(C62:K62)","v":31355.29},{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD84:$DQ84)","v":855.2},855.2,22477.445008242157,{"$f":"L62/O62-1","v":0.39496682067301081},3767.47,0,2673.29,0,{"$f":"SUM(Q62:T62)","v":6440.76},0]
[26,2040,0,0,21658.22,0,11500,0,0,0,0,33158.22,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD85:$DQ85)","v":855.2},855.2,32594.514416191138,1.7294492460020905E-2,280.79999999999995,0,3389.78,0,3670.58,0]
[27,2050,0,0,35075.740000000005,0,11500,5722.96,0,0,0,52298.700000000004,{"$f":"SUMIF(TransRaw!$DD$8:$DQ$8,$C$4,TransRaw!$DD86:$DQ86)","v":956.36},956.36,50191.732413941063,4.1978379400861687E-2,0,0,3345.14,0,3345.14,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S41+G41","v":1358.3},{"$f":"U41+L41","v":5240.78},{"$f":"V65/W65","v":0.25917897717515331}]
[null,null,"New Capacity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S61+G61+3066","v":17133.34},{"$f":"U61+L61+3066-3291","v":39684.299999999996},{"$f":"V66/W66","v":0.43174101596853171}]
[null,null,"Cent.",{"$f":"$C$4&\"SecNewCap\"","v":"NGwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D67,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":412},1,null,null,null,null,null,null,null,null,null,null,"Decent.",{"$f":"$C$4&\"TerNewCap\"","v":"NGwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),R67,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":445},2]
[null,null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","multiplier",null,null,{"$f":"OFFSET(Q$37,lang,0)","v":"Oil"},"Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A69,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))*$N69","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))*$N69","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))*$N69","v":0},0,0,0,0,0,0,{"$f":"SUM(C69:K69)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))","v":0},1,null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A69,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$67,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$67+$A69,1,1,50))*$N69","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$67,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$67+$A69,1,1,50))*$N69","v":0},0,0,{"$f":"SUM(Q69:T69)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$67,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$67+$A69,1,1,50))","v":0}]
[{"$f":"A69+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A70,1,1,50))*$N70","v":0},0,2953,0,0,0,0,0,0,{"$f":"SUM(C70:K70)","v":2953},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A70,1,1,50))","v":0},{"$f":"B70-B69","v":1},null,2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$67,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$67+$A70,1,1,50))*$N70","v":1120.6499999999999},0,0,0,{"$f":"SUM(Q70:T70)","v":1120.6499999999999},0]
[{"$f":"A70+1","v":6},2012,0,0,4126,0,0,0,0,0,0,4126,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A71,1,1,50))","v":0},{"$f":"B71-B70","v":1},null,2012,607.16,0,0,0,607.16,0]
[7,2013,0,0,1452,0,0,0,0,0,0,1452,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A72,1,1,50))","v":0},1,null,2013,93.8,0,0,0,93.8,0]
[8,2014,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A73,1,1,50))","v":0},1,null,2014,50.42,0,214.54,0,264.95999999999998,0]
[9,2015,0,0,1500,0,0,0,0,0,0,1500,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A74,1,1,50))","v":0},1,null,2015,47.83,0,33.44,0,81.27,0]
[10,2016,0,0,1600,0,0,0,0,0,0,1600,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A75,1,1,50))","v":0},1,null,2016,66.709999999999994,0,121.45,0,188.16,0]
[11,2017,0,0,1700,0,2600,0,0,0,0,4300,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A76,1,1,50))","v":0},1,null,2017,88.740000000000009,0,138.04,0,226.78,0]
[12,2018,0,0,1800,0,700,0,0,0,0,2500,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A77,1,1,50))","v":0},1,null,2018,93.1,0,57.82,0,150.91999999999999,0]
[13,2019,0,0,1900,0,0,0,0,0,0,1900,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A78,1,1,50))","v":0},1,null,2019,94.15,0,99.14,0,193.29000000000002,0]
[14,2020,0,0,1021.09,0,1000,0,0,0,0,2021.0900000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A79,1,1,50))","v":0},1,null,2020,74.73,0,110.22,0,184.95,0]
[15,2021,0,0,369.46,0,1000,0,0,0,0,1369.46,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A80,1,1,50))","v":0},1,null,2021,1285.8699999999999,0,141.13,0,1427,0]
[16,2022,0,0,153.65,0,1000,0,0,0,0,1153.6500000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A81,1,1,50))","v":0},1,null,2022,745.87,0,142.68,0,888.55,0]
[17,2023,0,0,177.71,0,1000,0,0,0,0,1177.71,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A82,1,1,50))","v":0},1,null,2023,239.93,0,156.29,0,396.22,0]
[18,2024,0,0,357.5,0,1000,0,0,0,0,1357.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A83,1,1,50))","v":0},1,null,2024,204.54,0,171.45,0,375.99,0]
[19,2025,0,0,261.42,0,1000,0,0,0,0,1261.42,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A84,1,1,50))","v":0},1,null,2025,210.03,0,187.2,0,397.23,0]
[20,2026,0,0,274.43,0,841.7,0,0,0,0,1116.1300000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A85,1,1,50))","v":0},1,null,2026,218.91,0,194.59,0,413.5,0]
[21,2027,0,0,746.37,0,0,0,0,0,0,746.37,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A86,1,1,50))","v":0},1,null,2027,238.12,0,204.89,0,443.01,0]
[22,2028,0,0,721.74,0,0,0,0,0,0,721.74,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A87,1,1,50))","v":0},1,null,2028,238.89,0,215,0,453.89,0]
[23,2029,0,0,700.22,0,0,0,0,0,0,700.22,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A88,1,1,50))","v":0},1,null,2029,220.11,0,224.59,0,444.70000000000005,0]
[24,2030,0,0,123.2,0,0,0,0,0,0,123.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A89,1,1,50))","v":0},1,null,2030,102.96,0,154.86000000000001,0,257.82,0]
[25,2031,0,0,150.94999999999999,0,0,0,0,0,0,{"$f":"SUM(C90:K90)","v":150.94999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A90,1,1,50))","v":0},1,null,2031,561.57999999999993,0,21.19,0,{"$f":"SUM(Q90:T90)","v":582.77},0]
[26,2040,0,0,10967.75,0,0,0,0,0,0,10967.75,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A91,1,1,50))","v":0},9.5,null,2040,5286.4650000000001,0,1083.665,0,6370.13,0]
[27,2050,0,0,21063.800000000003,0,0,5723,0,0,0,26786.800000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A92,1,1,50))","v":0},10,null,2050,8337.9,0,1269.5,0,9607.4,0]
[]
[null,null,"Primary Energy",null,null,null,null,null,null,null,null,"CO2 Emissions",null,null,"Demand"]
["English",null,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO"]
["French",null,"Biomass","Charbon","Gaz","Nucleaire","Petrol","Diesel","HFO"]
[null,null,{"$f":"$C$4&\"Primaire\"","v":"NGwPrimaire"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),C97,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":247},4,null,null,null,null,null,null,null,null,null,{"$f":"$C$4&\"FinaleElc\"","v":"NGwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),O97,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":478},3,{"$f":"$C$4&\"FinaleShp\"","v":"NGwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R97,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":511},3]
[null,"emiss fact kt/PJ",0,96.25,56.126331811263313,0,73.33,74.069999999999993,80.67,null,null,null,{"$f":"E98/8.76/3.6-RawCIw!F42","v":9.7543065469085644E-3}]
[null,null,{"$f":"RawSEw!D5","v":"Bio"},{"$f":"RawSEw!E5","v":"Coa"},{"$f":"RawSEw!F5","v":"Gas"},{"$f":"RawSEw!G5","v":"Nuc"},{"$f":"RawSEw!H5","v":"Cru"},{"$f":"RawSEw!I5","v":"Die"},{"$f":"RawSEw!J5","v":"HFO"},null,null,"CO2",null,null,"Ele","Urb","Rur","Ele","Urb","Rur"]
[null,"PJ",{"$f":"OFFSET(C$95,lang,0)","v":"Biomass"},"Coal","Gas","Nuclear","Crude","Diesel","HFO",null,null,"kT",null,null,"Industry","Urban","Rural","Industry","Urban","Rural"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A101,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$97,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$97+$A101,1,1,50))*8.76*3.6/1000","v":0},0,247.25611583999998,0,0,1.4579092799999998,0,null,null,{"$f":"SUMPRODUCT($C$98:$I$98,C101:I101)","v":13985.566140369598},null,null,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$Q$97,1,1,50),O$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$97+$A101,1,1,50))*8.76","v":2157.5880000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$Q$97,1,1,50),P$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$97+$A101,1,1,50))*8.76","v":17052.216},308.35200000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$97,1,1,50),R$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$97+$A101,1,1,50))/-8.76","v":138.4326484018265},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$97,1,1,50),S$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$97+$A101,1,1,50))/-8.76","v":143.0958904109589},182.80022831050229]
[{"$f":"A101+1","v":5},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A102,0)","v":2011},0,0,483.52098960000001,0,0,10.15206912,0,null,null,27890.223259718397,null,null,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$Q$97,1,1,50),O$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$97+$A102,1,1,50))*8.76","v":4732.152},27783.215999999997,579.91200000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$97,1,1,50),R$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$97+$A102,1,1,50))/-8.76","v":138.4326484018265},202.60616438356163,294.85273972602738]
[{"$f":"A102+1","v":6},2012,0,0,725.10914016000004,0,0,15.453270719999999,0,null,null,41842.339962230399,null,null,8649.6239999999998,39793.175999999999,953.08799999999997,138.4326484018265,202.34931506849315,340.1141552511416]
[7,2013,0,0,775.99089935999996,0,0,17.13445488,0,null,null,44822.671772961592,null,null,10847.508,40465.067999999999,1105.5119999999999,138.4326484018265,202.10045662100458,483.25684931506851]
[8,2014,0,0,785.85914448000005,0,0,15.54914016,0,null,null,45259.115911651199,null,null,13305.564,41212.296000000002,1278.96,138.42123287671234,201.85616438356163,135.2876712328767]
[9,2015,0,0,699.71446079999998,0,0,15.803635679999999,0,null,null,40442.981294817597,null,null,16020.287999999999,41900.831999999995,1470.8040000000001,138.4326484018265,201.6244292237443,145.37328767123287]
[10,2016,0,0,655.19351279999989,0,0,16.197835680000001,0,null,null,37973.382188817588,null,null,18331.175999999999,43010.723999999995,1790.5440000000001,139.71347031963472,202.82762557077626,160.90525114155253]
[11,2017,0,0,503.11083744000001,0,0,16.742147039999999,0,null,null,29477.856631252798,null,null,20859.311999999998,44093.46,2147.9519999999998,140.99315068493149,204.03424657534245,195.83561643835617]
[12,2018,0,0,455.83553520000004,0,0,17.321463360000003,0,null,null,26867.377291075198,null,null,23624.844000000001,45149.916000000005,2547.4079999999999,124.49086757990868,186.10388127853881,197.25913242009133]
[13,2019,0,0,506.77910496000004,0,0,17.910240479999999,0,null,null,29770.263712353601,null,null,26641.788,46162.572,2994.1680000000001,123.8744292237443,185.32648401826484,197.92808219178082]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$97,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$97+$A111,1,1,50))*8.76*3.6/1000","v":0},0,531.65186352000001,0,0,18.508163039999999,0,null,null,31210.568536372797,null,null,29936.423999999999,47130.551999999996,3490.86,113.85159817351598,173.68036529680367,189.52511415525115]
[15,2021,0,0,552.28208400000005,0,0,19.82289888,0,null,null,32465.849620041601,null,null,32698.451999999997,49916.231999999996,4126.8360000000002,114.50456621004565,174.07305936073061,189.69520547945206]
[16,2022,0,0,560.86176816,0,0,20.928551039999999,0,null,null,33029.291475532795,null,null,35202.06,52103.603999999992,4769.82,115.16666666666667,174.95319634703196,190.55365296803654]
[17,2023,0,0,570.78488592000008,0,0,22.093490880000001,0,null,null,33672.526769481599,null,null,37889.628000000004,54368.939999999995,5474.1239999999998,115.83447488584476,175.84931506849315,191.48972602739727]
[18,2024,0,0,590.74748927999997,0,0,23.322764159999998,0,null,null,34884.006741331192,null,null,40775.171999999999,56716.619999999995,6246.7560000000003,116.5148401826484,176.77397260273972,192.49429223744292]
[19,2025,0,0,605.34518832000003,0,0,24.617001599999998,0,null,null,35799.186208511994,null,null,43871.831999999995,59145.768000000004,7090.3440000000001,117.20433789954339,177.72716894977171,193.57648401826484]
[20,2026,0,0,620.66916144000004,0,0,25.833029760000002,0,null,null,36749.335814323204,null,null,46924.691999999995,61304.231999999996,7967.22,117.9052511415525,178.7123287671233,194.75799086757991]
[21,2027,0,0,662.34619296000005,0,0,27.027298079999998,0,null,null,39176.9741687856,null,null,50036.243999999999,63336.551999999996,8890.5239999999994,118.62100456621003,179.73401826484019,196.02511415525115]
[22,2028,0,0,702.64762416000008,0,0,28.193814719999999,0,null,null,41525.349556310401,null,null,53189.843999999997,65223.455999999998,9859.3799999999992,119.35273972602739,180.79566210045661,197.40753424657535]
[23,2029,0,0,741.74784911999996,0,0,29.026995839999998,0,null,null,43781.615481868794,null,null,56368.847999999998,66946.547999999995,10867.655999999999,120.09931506849314,192.16552511415523,198.89383561643837]
[24,2030,0,0,748.62711216000002,0,0,29.43917136,0,null,null,44198.253122635193,null,null,57848.411999999997,66525.191999999995,11569.332,119.28995433789954,167.98972602739727,192.85045662100455]
[25,2031,0,0,790.77182255999992,0,0,30.751068959999998,0,null,null,{"$f":"SUMPRODUCT($C$98:$I$98,C122:I122)","v":46660.853377867192},null,null,60232.883999999998,69267.948000000004,12046.752,120.45205479452056,182.63127853881278,198.88470319634703]
[26,2040,0,0,1266.3993513600003,0,0,44.232078239999993,0,null,null,74354.620235236813,null,null,86639.027999999991,99634.487999999998,17328.155999999999,117.73059360730593,179.91894977168948,217.63812785388129]
[27,2050,237.63416688000001,0,1906.8639753600003,0,0,66.245467680000004,0,null,null,111932.08199105761,null,null,129758.376,149222.22,25951.5,127.88698630136986,195.76484018264841,279.57876712328772]
[]
[]
["Million $",null,"Primary Energy Costs",null,null,null,null,null,null,null,null,"CO2 Costs"]
["English",null,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO"]
["French",null,"Biomass","Charbon","Gaz","Nucleaire","Petrol","Diesel","HFO"]
[null,null,{"$f":"$C$4&\"Fuel Costs\"","v":"NGwFuel Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),C130,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":43},4]
[null,null,{"$f":"OFFSET(C$95,lang,0)","v":"Biomass"},"Coal","Gas","Nuclear","Crude","Diesel","HFO","Total"]
[0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$130+A132,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$130,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$130+$A132,1,1,50))","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$130,1,1,50),D$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$130+$A132,1,1,50))","v":0},2101.23792,0,0,31.944929999999996,0,{"$f":"SUM(C132:I132)","v":2133.1828500000001},null,{"$f":"L101*OtherParams!C4","v":0}]
[{"$f":"A132+1","v":1},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A133,0)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$130,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$D$130+$A133,1,1,50))","v":0},0,4109.0698000000002,0,0,222.44672,0,{"$f":"SUM(C133:I133)","v":4331.5165200000001},null,{"$f":"L102*OtherParams!C5","v":0}]
[{"$f":"A133+1","v":2},0,0,0,6162.1400800000001,0,0,338.60381999999998,0,6500.7439000000004,null,{"$f":"L103*OtherParams!C6","v":0}]
[3,0,0,0,6594.54468,0,0,375.44103000000001,0,6969.9857099999999,null,{"$f":"L104*OtherParams!C7","v":0}]
[4,2010,0,0,6678.4072400000005,0,0,340.70446000000004,0,7019.1117000000004,null,{"$f":"L105*OtherParams!C8","v":0}]
[5,2011,0,0,5946.3303999999998,0,0,346.28083000000004,0,6292.6112299999995,null,{"$f":"L106*OtherParams!C9","v":0}]
[6,2012,0,0,5567.9813999999997,0,0,354.91833000000003,0,5922.8997300000001,null,{"$f":"L107*OtherParams!C10","v":0}]
[7,2013,0,0,4275.5487200000007,0,0,366.84499,0,4642.3937100000003,null,{"$f":"L108*OtherParams!C11","v":0}]
[8,2014,0,0,3873.7926000000002,0,0,379.53865999999999,0,4253.3312599999999,null,{"$f":"L109*OtherParams!C12","v":0}]
[9,2015,0,0,4306.7224800000004,0,0,392.43962999999997,0,4699.1621100000002,null,{"$f":"L110*OtherParams!C13","v":0}]
[10,2016,0,0,4518.0967599999994,0,0,405.54098999999997,0,4923.6377499999999,null,{"$f":"L111*OtherParams!C14","v":0}]
[11,2017,0,0,4693.4170000000004,0,0,434.34878000000003,0,5127.7657800000006,null,{"$f":"L112*OtherParams!C15","v":0}]
[12,2018,0,0,4766.3290800000004,0,0,458.57524000000001,0,5224.9043200000006,null,{"$f":"L113*OtherParams!C16","v":0}]
[13,2019,0,0,4850.6579599999995,0,0,484.10078000000004,0,5334.7587399999993,null,{"$f":"L114*OtherParams!C17","v":0}]
[14,2020,0,0,5020.3046399999994,0,0,511.03595999999999,0,5531.3405999999995,null,{"$f":"L115*OtherParams!C18","v":0}]
[15,2021,0,0,5144.35916,0,0,539.39459999999997,0,5683.7537599999996,null,{"$f":"L116*OtherParams!C19","v":0}]
[16,2022,0,0,5274.5857200000009,0,0,566.03955999999994,0,5840.6252800000011,null,{"$f":"L117*OtherParams!C20","v":0}]
[17,2023,0,0,5628.7664800000002,0,0,592.20772999999997,0,6220.9742100000003,null,{"$f":"L118*OtherParams!C21","v":0}]
[18,2024,0,0,5971.2570800000003,0,0,617.76781999999992,0,6589.0249000000003,null,{"$f":"L119*OtherParams!C22","v":0}]
[19,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A151,0)","v":2025},0,0,6303.5395599999993,0,0,636.02404000000001,0,{"$f":"SUM(C151:I151)","v":6939.5635999999995},null,{"$f":"L120*OtherParams!C23","v":0}]
[20,2026,0,0,6362.00108,0,0,645.05541000000005,0,7007.0564899999999,null,{"$f":"L121*OtherParams!C24","v":0}]
[21,2027,0,0,6720.1562799999992,0,0,673.80101000000002,0,7393.9572899999994,null,{"$f":"L122*OtherParams!C25","v":0}]
[22,2028,0,0,10762.14568,0,0,969.18968999999993,0,11731.335369999999,null,{"$f":"L123*OtherParams!C26","v":0}]
[23,2029,354.16050999999999,0,16204.95768,0,0,1451.5353300000002,0,18010.65352,null,{"$f":"L124*OtherParams!C27","v":0}]
[]
[]
[]
[null,null,"Annual O&M Costs"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent"]
[null,null,"Cent.",{"$f":"$C$4&\"Sec O&M Costs\"","v":"NGwSec O&M Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D162,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":72},1,null,null,null,null,null,null,{"$f":"C158&\"FinaleElc\"","v":"FinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),M162,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":0},3,null,"Decent.",{"$f":"$C$4&\"Ter O&M Costs\"","v":"NGwTer O&M Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R162,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":101},2]
["Million $",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","Total Cent. +net imp.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Total"]
[0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+A164,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$162,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+$A164,1,1,50))","v":0},0,251.27388787677299,0,163.00782877979299,0,0,0,0,{"$f":"SUM(C164:K164)","v":414.281716656566},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD198:$DP198)","v":258.39703975996741},{"$f":"M164-N164","v":-258.39703975996741},{"$f":"L164+O164","v":155.88467689659859},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$162,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$162+$A164,1,1,50))","v":2.1528050400000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$162,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$162+$A164,1,1,50))","v":0},0,2.1528050400000001,{"$f":"SUM(Q164:T164)","v":4.3056100800000001},{"$f":"U164+P164","v":160.1902869765986}]
[{"$f":"A164+1","v":1},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+A165,0)","v":2011},0,0,281.09205187677298,0,163.00782877979299,0,0,0,0,{"$f":"SUM(C165:K165)","v":444.09988065656597},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD199:$DP199)","v":641.05652184155315},{"$f":"M165-N165","v":-641.05652184155315},{"$f":"L165+O165","v":-196.95664118498718},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$162,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$162+$A165,1,1,50))","v":14.985268596000001},0,0,14.985268596000001,{"$f":"SUM(Q165:T165)","v":29.970537192000002},{"$f":"U165+P165","v":-166.98610399298718}]
[{"$f":"A165+1","v":2},2012,0,0,328.570813876773,0,163.00782877979299,0,0,0,0,491.57864265656599,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD200:$DP200)","v":709.80909231927774},-709.80909231927774,-218.23044966271175,22.808096639999999,0,0,22.808096639999999,45.616193279999997,-172.61425638271174]
[3,2013,0,0,343.85040848683212,0,163.00782877979299,0,0,0,0,506.85823726662511,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD201:$DP201)","v":820.56017894284298},-820.56017894284298,-313.70194167621787,25.289640827999996,0,0,25.289640827999996,50.579281655999992,-263.12266002021789]
[4,2014,0,0,315.05621031722154,0,163.00782877979299,0,0,0,0,478.06403909701453,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD202:$DP202)","v":587.32653358117614},-587.32653358117614,-109.26249448416161,22.950647243999999,0,4.9335263999999999,27.884173644000001,55.768347288000001,-53.494147196161606]
[5,2015,0,0,337.63052110937844,0,163.00782877979299,0,0,0,0,500.63834988917142,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD175:$DP175)","v":239.62772557753067},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD203:$DP203)","v":96.789099796489594},142.83862578104106,643.47697567021248,23.325933528,0,5.7033504000000006,29.029283927999998,58.058567855999996,701.53554352621245]
[6,2016,0,0,329.61800856820196,0,163.00782877979299,0,0,0,0,492.62583734799495,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD176:$DP176)","v":532.30592687850117},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD204:$DP204)","v":90.115344212809319},442.19058266569186,934.81642001368687,23.907772728000005,0,7.7657183999999999,31.673491128000002,63.346982256000004,998.16340226968691]
[7,2017,0,0,349.12434043094709,0,164.95418877979299,0,0,0,0,514.07852921074004,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD177:$DP177)","v":1127.796653752976},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD205:$DP205)","v":86.232103700421732},1041.5645500525543,1555.6430792632943,24.710710824,0,9.930254399999999,34.640965223999999,69.281930447999997,1624.9250097112943]
[8,2018,0,0,359.36568896035885,0,165.47820877979299,0,0,0,0,524.84389774015187,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD178:$DP178)","v":895.92182451545079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD206:$DP206)","v":55.434420404686911},840.48740411076392,1365.3313018509157,25.566014447999997,0,11.514096000000002,37.080110447999999,74.160220895999998,1439.4915227469157]
[9,2019,0,0,400.32309752506472,0,165.47820877979299,0,0,0,0,565.80130630485769,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD179:$DP179)","v":487.84351674630307},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD207:$DP207)","v":61.049933623616184},426.79358312268687,992.59488942754456,26.435864051999999,0,13.5332208,39.969084852000002,79.938169704000003,1072.5330591315446]
[10,2020,0,0,422.3342425603588,0,191.70507132303624,0,0,0,0,614.03931388339504,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD180:$DP180)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD208:$DP208)","v":321.04500535460858},-321.04500535460858,292.99430852878646,27.317350440000002,0,15.778540800000002,43.09589124,86.191782480000001,379.18609100878643]
[11,2021,0,0,288.37131644508008,0,217.93193386627948,0,0,0,0,506.30325031135953,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD181:$DP181)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD209:$DP209)","v":400.53600814445156},-400.53600814445156,105.76724216690798,29.257784172000001,0,18.653025599999999,47.910809772,95.821619544000001,201.58886171090796]
[12,2022,0,0,291.6834885391977,0,244.15879640952272,0,0,0,0,535.84228494872036,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD182:$DP182)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD210:$DP210)","v":431.87539279809738},-431.87539279809738,103.96689215062298,30.889843128000003,0,21.559348799999999,52.449191928000005,104.89838385600001,208.86527600662299]
[13,2023,0,0,295.51433679017811,0,270.38565895276599,0,0,0,0,565.89999574294416,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD183:$DP183)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD211:$DP211)","v":454.92133710568532},-454.92133710568532,110.97865863725883,32.609177963999997,0,24.742713599999998,57.351891563999999,114.703783128,225.68244176525883]
[14,2024,0,0,303.22067241370746,0,296.61252149600921,0,0,0,0,599.83319390971667,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD184:$DP184)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD212:$DP212)","v":565.05082085917343},-565.05082085917343,34.782373050543242,34.424516267999998,0,28.2349584,62.659474668000001,125.318949336,160.10132238654325]
[15,2025,0,0,298.95119396356432,0,322.83938403925242,0,0,0,0,621.7905780028168,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD185:$DP185)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD213:$DP213)","v":588.74184093647432},-588.74184093647432,33.048737066342483,36.335858039999998,0,32.047963200000005,68.383821240000003,136.76764248000001,169.81637954634249]
[16,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$162,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+$A180,1,1,50))","v":0},0,291.39062893684365,0,344.91466597979297,0,0,0,0,636.30529491663663,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD186:$DP186)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD214:$DP214)","v":594.54270130873249},-594.54270130873249,41.762593607904137,38.127922775999998,0,36.011131199999994,74.139053975999985,148.27810795199997,190.04070155990411]
[17,2027,0,0,307.47973505449073,0,344.91466597979297,0,0,0,0,652.39440103428365,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD187:$DP187)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD215:$DP215)","v":599.22951580965344},-599.22951580965344,53.164885224630211,39.893804748000001,0,40.184337599999999,80.078142348,160.156284696,213.32116992063021]
[18,2028,0,0,323.03799070939266,0,344.91466597979297,0,0,0,0,667.95265668918569,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD188:$DP188)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD216:$DP216)","v":599.63454096750911},-599.63454096750911,68.318115721676577,41.616048780000007,0,44.563780800000004,86.179829580000018,172.35965916000004,240.67777488167661]
[19,2029,0,0,338.1323545839025,0,344.91466597979297,0,0,0,0,683.04702056369547,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD189:$DP189)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD217:$DP217)","v":599.51308110214757},-599.51308110214757,83.533939461547902,42.843729492000001,0,49.140907200000001,91.984636692000009,183.96927338400002,267.50321284554792]
[20,2030,0,0,340.78812868586328,0,344.91466597979297,0,0,0,0,685.70279466565626,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD190:$DP190)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD218:$DP218)","v":599.33501004078914},-599.33501004078914,86.367784624867113,43.451751455999997,0,52.292433600000003,95.744185055999992,191.48837011199998,277.8561547368671]
[21,2031,0,0,311.31385874468134,0,344.91466597979297,0,0,0,0,656.22852472447425,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD191:$DP191)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD219:$DP219)","v":589.64322058414473},-589.64322058414473,66.585304140329526,45.386366795999997,0,54.450316800000003,99.836683596,199.673367192,266.25867133232953]
[{"$f":"A185+1","v":22},2040,0,0,488.88664489411764,0,344.91466597979297,0,0,0,0,833.80131087391055,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD192:$DP192)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD220:$DP220)","v":509.52616392669074},-509.52616392669074,324.27514694721981,65.285267435999998,0,74.277561599999999,139.56282903600001,279.12565807199996,603.40080501921977]
[23,2050,0,0,737.12584249411759,0,344.91466597979297,502.05658485405417,0,0,0,1584.0970933279646,{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD193:$DP193)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$4,TransRaw!$DD221:$DP221)","v":482.98607021621103},-482.98607021621103,1101.1110231117536,97.778077560000014,0,83.16,180.93807756000001,361.87615512000002,1462.9871782317537]
[]
[]
[null,null,"Annualized Investment Costs"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent"]
[null,null,"Cent.",{"$f":"$C$4&\"Sec Annualized Investment Costs\"","v":"NGwSec Annualized Investment Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D193,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":188},1,null,null,null,null,null,null,{"$f":"C189&\"FinaleElc\"","v":"FinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$550\"),M193,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$550\"))","v":0},3,null,"Decent.",{"$f":"$C$4&\"Ter Annualized Investment Costs\"","v":"NGwTer Annualized Investment Costs"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R193,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":217},2]
["Million $",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","Total Imports/exports","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Total"]
[0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+A195,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$193,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$193+$A195,1,1,50))","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$193,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$193+$A195,1,1,50))","v":0},0,0,0,0,0,0,0,{"$f":"SUM(C195:K195)","v":0},null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD143:$DP143)","v":0},{"$f":"L195+O195","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$193,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$193+$A195,1,1,50))","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$193,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$193+$A195,1,1,50))","v":0},0,0,{"$f":"SUM(Q195:T195)","v":0},{"$f":"U195+P195","v":0}]
[{"$f":"A195+1","v":1},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$162+A196,0)","v":2011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$193,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$193+$A196,1,1,50))","v":0},0,187.25487065518257,0,0,0,0,0,0,{"$f":"SUM(C196:K196)","v":187.25487065518257},null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD144:$DP144)","v":0},{"$f":"L196+O196","v":187.25487065518257},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$T$193,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$S$193+$A196,1,1,50))","v":114.71741424152947},0,0,0,{"$f":"SUM(Q196:T196)","v":114.71741424152947},{"$f":"U196+P196","v":301.97228489671204}]
[{"$f":"A196+1","v":2},2012,0,0,448.89171329767606,0,0,0,0,0,0,448.89171329767606,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD145:$DP145)","v":0},448.89171329767606,176.87047294039803,0,0,0,176.87047294039803,625.76218623807404]
[3,2013,0,0,540.96556097506345,0,0,0,0,0,0,540.96556097506345,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD146:$DP146)","v":0},540.96556097506345,186.4724837875452,0,0,0,186.4724837875452,727.43804476260868]
[4,2014,0,0,540.96556097506345,0,0,0,0,0,0,540.96556097506345,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD147:$DP147)","v":0},540.96556097506345,191.63382053502025,0,90.880974239389303,0,282.51479477440955,823.48035574947301]
[5,2015,0,0,728.64043658738228,0,0,0,0,0,0,728.64043658738228,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD148:$DP148)","v":0},728.64043658738228,196.53002713223827,0,105.04644351581877,0,301.57647064805701,1030.2169072354393]
[6,2016,0,0,928.82697057385576,0,0,0,0,0,0,928.82697057385576,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD149:$DP149)","v":0},928.82697057385576,203.35891992129143,0,156.49369960500414,0,359.8526195262956,1288.6795901001515]
[7,2017,0,0,1141.5251629344839,0,366.65060470511315,0,0,0,0,1508.1757676395971,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD150:$DP150)","v":0},1508.1757676395971,212.44295449033024,0,214.96862122337504,0,427.41157571370525,1935.5873433533025]
[8,2018,0,0,1366.7350136692662,0,465.36422904879743,0,0,0,0,1832.0992427180636,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD151:$DP151)","v":0},1832.0992427180636,221.97330854011062,0,239.46166648543104,0,461.43497502554169,2293.534217743605]
[9,2019,0,0,1604.4565227782036,0,465.36422904879743,0,0,0,0,2069.820751827001,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD152:$DP152)","v":0},2069.820751827001,231.61114778594117,0,281.45821624814687,0,513.06936403408804,2582.8901158610888]
[10,2020,0,0,1732.2118152708588,0,711.66636643638435,0,0,0,0,2443.8781817072431,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD153:$DP153)","v":0},2443.8781817072431,239.26102273911073,0,328.14834853427294,0,567.40937127338361,3011.287552980627]
[11,2021,0,0,1778.4373883000101,0,957.96850382397133,0,0,0,0,2736.4058921239812,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD154:$DP154)","v":0},2736.4058921239812,256.17407425473601,0,387.93222051341445,0,644.10629476815052,3380.5121868921315]
[12,2022,0,0,1797.6615513918987,0,1204.2706412115583,0,0,0,0,3001.9321926034572,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD155:$DP155)","v":0},3001.9321926034572,270.37338048722842,0,448.37268571559616,0,718.74606620282452,3720.6782588062815]
[13,2023,0,0,1819.8960194886088,0,1450.5727785991453,0,0,0,0,3270.4687980877543,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD156:$DP156)","v":0},3270.4687980877543,285.33224877180851,0,514.57846302460223,0,799.91071179641074,4070.3795098841651]
[14,2024,0,0,1864.6251981762114,0,1696.8749159867323,0,0,0,0,3561.5001141629436,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD157:$DP157)","v":0},3561.5001141629436,301.10902821490356,0,587.20614566347285,0,888.31517387837641,4449.8152880413199]
[15,2025,0,0,1897.3331754979263,0,1943.1770533743193,0,0,0,0,3840.5102288722455,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD158:$DP158)","v":0},3840.5102288722455,317.71293183331795,0,666.50566266549424,0,984.21859449881219,4824.7288233710578]
[16,2026,0,0,1931.6689195741187,0,2150.4895624134515,0,0,0,0,4082.1584819875702,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD159:$DP159)","v":0},4082.1584819875702,333.29316691792133,0,748.93564671155912,0,1082.2288136294806,5164.3872956170508]
[17,2027,0,0,2025.0521841812963,0,2150.4895624134515,0,0,0,0,4175.5417465947476,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD160:$DP160)","v":0},4175.5417465947476,348.58472747599006,0,835.72879862685909,0,1184.3135261028492,5359.8552726975968]
[18,2028,0,0,2115.3538273309196,0,2150.4895624134515,0,0,0,0,4265.8433897443711,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD161:$DP161)","v":0},4265.8433897443711,363.50879103042064,0,926.80463279050548,0,1290.3134238209261,5556.1568135652969]
[19,2029,0,0,2202.962961598425,0,2150.4895624134515,0,0,0,0,4353.4525240118764,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD162:$DP162)","v":0},4353.4525240118764,376.40291988230388,0,1021.9428727663815,0,1398.3457926486853,5751.7983166605618]
[20,2030,0,0,2218.3773247153831,0,2150.4895624134515,0,0,0,0,4368.8668871288346,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD163:$DP163)","v":0},4368.8668871288346,379.29273615325235,0,1087.5428898760665,0,1466.835626029319,5835.702513158154]
[21,2031,0,0,2237.2636730311697,0,2150.4895624134515,0,0,0,0,4387.7532354446212,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD164:$DP164)","v":0},4387.7532354446212,305.14944791785558,0,1096.5191546478231,0,1401.6686025656786,5789.4218380102993]
[{"$f":"A216+1","v":22},2040,0,0,1840.7452079857212,0,2150.4895624134515,0,0,0,0,3991.2347703991727,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD165:$DP165)","v":0},3991.2347703991727,114.4512604227386,0,1144.8401797782751,0,1259.2914402010138,5250.5262106001865]
[{"$f":"A217+1","v":23},2050,0,0,907.15243626083645,0,2150.4895624134515,176.0944891685584,0,0,0,3233.7364878428466,null,null,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$4,TransRaw!$DD166:$DP166)","v":0.10177607562835742},3233.8382639184751,85.352458680627194,0,1198.6172827879257,0,1283.9697414685529,4517.8080053870281]
[]
[]
[]
[null,null,1,{"$f":"C222+1","v":2},{"$f":"D222+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18]
[null,null,"Cost Summary"]
[{"$f":"C4","v":"NGw"},null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,"million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B226,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A226-3,C$222)","v":0},{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A226-3,D$222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B227,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A227-3,C$222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B228,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B229,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B230,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B231,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B232,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B233,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B234,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B235,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B236,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B237,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B238,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B239,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B240,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B241,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$A$224&\"!$s$15\"),$A241-3,S$222)","v":0},0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B242,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B243,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B244,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B245,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B246,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B247,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B248,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B249,OtherParams!$C$45:$C$68)","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"SUMIF(OtherParams!$B$45:$B$68,B250,OtherParams!$C$45:$C$68)","v":0},{"$f":"B221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RENewCap","index":4,"n_rows":420,"n_cols":27,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"C","O","G","N","H","B","S","T","W","Total","O","B","H","S"]
[null,"RE",0,0,0,0,1,1,1,1,1,null,0,1,1,1]
[null,{"$f":"VLOOKUP($D$11,OtherParams!$B$29:$E$41,4,FALSE)","v":"Mali"},null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,null,null,null,null,null,null,null,1,2,3,4,9,10,11,12,13,null,2030]
[null,null,"Electricity Energy Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent"]
[null,null,"Cent.",null,null,null,null,null,null,null,null,null,"Decent."]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[]
[null,null,null,8,{"$f":"VLOOKUP($D$11,OtherParams!$B$29:$E$41,3,FALSE)","v":"MAw"}]
[null,null,null,{"$f":"$E$11&\"TerNewCap\"","v":"MAwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$E$11&\"!$A$12:$A$540\"),D12,INDIRECT(\"Raw\"&$E$11&\"!$B$12:$B$540\"))","v":445},2]
[null,null,null,{"$f":"E11&\"SecNewCap\"","v":"MAwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$E$11&\"!$A$12:$A$540\"),D13,INDIRECT(\"Raw\"&$E$11&\"!$B$12:$B$540\"))","v":412},1]
[]
[null,null,{"$f":"C16&C17","v":"NC"},{"$f":"D16&D17","v":"NC"},"NC","NC","RC","RC","RC","RC","RC","TC","NC","RD","RD","RD","TD"]
[null,null,"N","N","N","N","R","R","R","R","R","T","N","R","R","R","T"]
[null,null,"C","C","C","C","C","C","C","C","C","C","C","D","D","D","D",null,null,null,null,null,null,"TC","RC","TD","RD"]
[null,1,{"$f":"VLOOKUP(B18,OtherParams!$B$29:$E$41,3,FALSE)","v":"BUw"},{"$f":"VLOOKUP(C18,OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Centralized",null,"Distributed"]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent",null,null,null,null,null,null,"Total","RE","Total","RE"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A20,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A20,1,1,50))*1","v":0},{"$f":"SUM(C20:K20)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A20,1,1,50))*1","v":1.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A20,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A20,1,1,50))*1","v":0},{"$f":"SUM(M20:P20)","v":1.19},null,null,null,{"$f":"MATCH(V20,$B$1:$B$414,0)","v":44},"BUw","Burkina",{"$f":"SUMIF($C$15:$Q$15,X$17,OFFSET($C$1,$U20-1,0,1,15))","v":386.70000000000005},{"$f":"SUMIF($C$15:$Q$15,Y$17,OFFSET($C$1,$U20-1,0,1,15))","v":261.36},254.01999999999998,60.789999999999992]
[{"$f":"A20+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":55.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A21,1,1,50))*1","v":0},55.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A21,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A21,1,1,50))*1","v":0},0,null,null,null,{"$f":"MATCH(V21,$B$1:$B$414,0)","v":73},"CIw","Cote d'Ivoire",{"$f":"SUMIF($C$15:$Q$15,X$17,OFFSET($C$1,$U21-1,0,1,15))","v":4107.58},268.5,856.1099999999999,141.69]
[{"$f":"A21+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":20},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A22,1,1,50))*1","v":0},20,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A22,1,1,50))*1","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A22,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A22,1,1,50))*1","v":0},4.38,null,null,null,102,"GAw","Gambia",155.21,43.379999999999995,69.77,11.68]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A23,1,1,50))*1","v":0},36,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A23,1,1,50))*1","v":12.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A23,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A23,1,1,50))*1","v":0},12.05,null,null,null,131,"GHw","Ghana",4154.13,1502,1380.2600000000002,1]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A24,1,1,50))*1","v":11.35},11.35,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A24,1,1,50))*1","v":11.07},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A24,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A24,1,1,50))*1","v":3.62},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A24,1,1,50))*1","v":0},14.690000000000001,null,null,null,160,"GUw","Guinea",3443.78,3216.98,310.78999999999996,119.94]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A25,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A25,1,1,50))*1","v":2.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A25,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A25,1,1,50))*1","v":0.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A25,1,1,50))*1","v":0},3.29,null,null,null,189,"GBw","Guinea-Bissau",217.18,48.28,48.71,1.72]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A26,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A26,1,1,50))*1","v":3.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A26,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A26,1,1,50))*1","v":2.17},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A26,1,1,50))*1","v":0},5.67,null,null,null,218,"LIw","Liberia",469.37,303.5,80.109999999999985,37.9]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A27,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A27,1,1,50))*1","v":3.7700000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A27,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A27,1,1,50))*1","v":0.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A27,1,1,50))*1","v":0},4.28,null,null,null,247,"MAw","Mali",647.53,439.46,234.83999999999997,72.150000000000006]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A28,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A28,1,1,50))*1","v":3.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A28,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A28,1,1,50))*1","v":2.21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A28,1,1,50))*1","v":0},6.05,null,null,null,276,"NIw","Niger",447.49999999999994,278.37,153.59,47.13]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":1.0900000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A29,1,1,50))*1","v":0},1.0900000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A29,1,1,50))*1","v":3.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A29,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A29,1,1,50))*1","v":3.12},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A29,1,1,50))*1","v":0},7.1,null,null,null,305,"NGw","Nigeria",32079.490000000005,10141.700000000001,8609.85,2567.3300000000004]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":1.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A30,1,1,50))*1","v":0},1.05,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A30,1,1,50))*1","v":15.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A30,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A30,1,1,50))*1","v":3.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A30,1,1,50))*1","v":0},18.22,null,null,null,334,"SEw","Senegal",1300.2300000000002,664.78,472.04000000000008,104.09000000000003]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":8.2900000000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":1.1499999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A31,1,1,50))*1","v":0},9.4400000000000013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A31,1,1,50))*1","v":17.13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A31,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A31,1,1,50))*1","v":2.93},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A31,1,1,50))*1","v":0},20.059999999999999,null,null,null,363,"SIw","Sierra Leone",1233.2599999999998,896.36,262.63,89.960000000000008]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":7.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A32,1,1,50))*1","v":0},7.98,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A32,1,1,50))*1","v":19.579999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A32,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A32,1,1,50))*1","v":3.13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A32,1,1,50))*1","v":0},22.709999999999997,null,null,null,392,"TBw","Togo/Benin",1383.2899999999997,769.2,501.67,89.860000000000014]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":39.58},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A33,1,1,50))*1","v":0},39.58,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A33,1,1,50))*1","v":2.0099999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A33,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A33,1,1,50))*1","v":3.34},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A33,1,1,50))*1","v":0},5.35,null,null,null,null,null,"Total",{"$f":"SUM(X20:X32)","v":50025.250000000015},{"$f":"SUM(Y20:Y32)","v":18833.87},13234.390000000001,3345.2400000000007]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":39.86},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A34,1,1,50))*1","v":0},39.86,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A34,1,1,50))*1","v":0.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A34,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A34,1,1,50))*1","v":3.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A34,1,1,50))*1","v":0},4.75,null,null,null,null,null,null,null,{"$f":"(Y33+AA33)/(X33+Z33)","v":0.35060442961736732}]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":38.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A35,1,1,50))*1","v":0},38.94,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A35,1,1,50))*1","v":1.1599999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A35,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A35,1,1,50))*1","v":4.3899999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A35,1,1,50))*1","v":0},5.55]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":29.81},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A36,1,1,50))*1","v":0},29.81,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A36,1,1,50))*1","v":6.54},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A36,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A36,1,1,50))*1","v":1.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A36,1,1,50))*1","v":0},8.52]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":26.16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A37,1,1,50))*1","v":0},26.16,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A37,1,1,50))*1","v":10.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A37,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A37,1,1,50))*1","v":4.8600000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A37,1,1,50))*1","v":0},14.969999999999999]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":30.96},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A38,1,1,50))*1","v":0},30.96,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A38,1,1,50))*1","v":10.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A38,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A38,1,1,50))*1","v":5.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A38,1,1,50))*1","v":0},15.91]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":17.79},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A39,1,1,50))*1","v":0},17.79,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A39,1,1,50))*1","v":25.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A39,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A39,1,1,50))*1","v":5.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A39,1,1,50))*1","v":0},31.32]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":5.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":15.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A40,1,1,50))*1","v":0},21.19,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A40,1,1,50))*1","v":37.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A40,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A40,1,1,50))*1","v":10.27},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A40,1,1,50))*1","v":0},47.959999999999994]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":4.37},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A41,1,1,50))*1","v":0},4.37,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A41,1,1,50))*1","v":17.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A41,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A41,1,1,50))*1","v":0.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A41,1,1,50))*1","v":0},18.52]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":54.71},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0.01},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A42,1,1,50))*1","v":3.02},57.74,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A42,1,1,50))*1","v":31.540000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A42,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A42,1,1,50))*1","v":6.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A42,1,1,50))*1","v":0},37.590000000000003]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":89.58},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":10.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$13+$A43,1,1,50))*1","v":0},100.41,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A43,1,1,50))*1","v":61.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A43,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A43,1,1,50))*1","v":4.8499999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C18&\"!$C$1\"),$E$12+$A43,1,1,50))*1","v":0},66.36]
[null,{"$f":"C18","v":"BUw"},{"$f":"SUM(C20:C40)","v":0},{"$f":"SUM(D20:D40)","v":125.34},0,0,0,250.01,0,0,11.35,386.70000000000005,193.23000000000002,0,60.789999999999992,0,254.01999999999998]
[]
[]
[null,{"$f":"B18+1","v":2},{"$f":"VLOOKUP(B47,OtherParams!$B$29:$E$41,3,FALSE)","v":"CIw"},{"$f":"VLOOKUP(C47,OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A49,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A49,1,1,50))*1","v":0},{"$f":"SUM(C49:K49)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A49,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A49,1,1,50))*1","v":0},{"$f":"SUM(M49:P49)","v":0}]
[{"$f":"A49+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A50,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A50,1,1,50))*1","v":31.400000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A50,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A50,1,1,50))*1","v":0},31.400000000000002]
[{"$f":"A50+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A51,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A51,1,1,50))*1","v":85.85},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A51,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A51,1,1,50))*1","v":0},85.85]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":530},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A52,1,1,50))*1","v":0},530,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A52,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A52,1,1,50))*1","v":0},0]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":372},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A53,1,1,50))*1","v":0},372,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A53,1,1,50))*1","v":26.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A53,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A53,1,1,50))*1","v":24.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A53,1,1,50))*1","v":0},51.650000000000006]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":261},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A54,1,1,50))*1","v":0},261,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A54,1,1,50))*1","v":23.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A54,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A54,1,1,50))*1","v":3.42},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A54,1,1,50))*1","v":0},27.200000000000003]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":1150},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A55,1,1,50))*1","v":0},1150,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A55,1,1,50))*1","v":24.58},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A55,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A55,1,1,50))*1","v":5.0599999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A55,1,1,50))*1","v":0},29.639999999999997]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":838.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A56,1,1,50))*1","v":0},838.08,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A56,1,1,50))*1","v":25.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A56,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A56,1,1,50))*1","v":5.35},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A56,1,1,50))*1","v":0},30.659999999999997]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A57,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A57,1,1,50))*1","v":25.24},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A57,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A57,1,1,50))*1","v":5.35},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A57,1,1,50))*1","v":0},30.589999999999996]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A58,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A58,1,1,50))*1","v":25.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A58,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A58,1,1,50))*1","v":4.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A58,1,1,50))*1","v":0},30.15]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A59,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A59,1,1,50))*1","v":10.050000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A59,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A59,1,1,50))*1","v":3.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A59,1,1,50))*1","v":0},13.16]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A60,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A60,1,1,50))*1","v":45.42},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A60,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A60,1,1,50))*1","v":6.41},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A60,1,1,50))*1","v":0},51.83]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A61,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A61,1,1,50))*1","v":100.3},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A61,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A61,1,1,50))*1","v":7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A61,1,1,50))*1","v":0},107.3]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A62,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A62,1,1,50))*1","v":14.950000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A62,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A62,1,1,50))*1","v":7.58},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A62,1,1,50))*1","v":0},22.53]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A63,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A63,1,1,50))*1","v":41.559999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A63,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A63,1,1,50))*1","v":8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A63,1,1,50))*1","v":0},49.559999999999995]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A64,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A64,1,1,50))*1","v":39.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A64,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A64,1,1,50))*1","v":8.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A64,1,1,50))*1","v":0},48.42]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A65,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A65,1,1,50))*1","v":40.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A65,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A65,1,1,50))*1","v":9.33},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A65,1,1,50))*1","v":0},50.16]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":86.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A66,1,1,50))*1","v":0},86.19,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A66,1,1,50))*1","v":42.03},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A66,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A66,1,1,50))*1","v":9.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A66,1,1,50))*1","v":0},51.95]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":321.89},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":156},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A67,1,1,50))*1","v":0},477.89,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A67,1,1,50))*1","v":42.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A67,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A67,1,1,50))*1","v":10.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A67,1,1,50))*1","v":0},52.86]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":233.15},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A68,1,1,50))*1","v":0},233.15,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A68,1,1,50))*1","v":43.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A68,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A68,1,1,50))*1","v":11.28},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A68,1,1,50))*1","v":0},54.36]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":46.77},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":112.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A69,1,1,50))*1","v":0},159.27000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A69,1,1,50))*1","v":25.810000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A69,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A69,1,1,50))*1","v":11.03},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A69,1,1,50))*1","v":0},36.840000000000003]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":50.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A70,1,1,50))*1","v":0},50.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A70,1,1,50))*1","v":52.300000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A70,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A70,1,1,50))*1","v":1.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A70,1,1,50))*1","v":0},53.660000000000004]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":313.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A71,1,1,50))*1","v":0},313.31,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A71,1,1,50))*1","v":67.850000000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A71,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A71,1,1,50))*1","v":10.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A71,1,1,50))*1","v":0},78.350000000000009]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":327.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$13+$A72,1,1,50))*1","v":0},327.45,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A72,1,1,50))*1","v":103.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A72,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A72,1,1,50))*1","v":8.15},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C47&\"!$C$1\"),$E$12+$A72,1,1,50))*1","v":0},111.2]
[null,{"$f":"C47","v":"CIw"},{"$f":"SUM(C49:C69)","v":0},{"$f":"SUM(D49:D69)","v":0},3839.08,0,268.5,0,0,0,0,4107.58,714.42000000000007,0,141.69,0,856.1099999999999]
[]
[]
[null,{"$f":"B47+1","v":3},{"$f":"VLOOKUP(B76,OtherParams!$B$29:$E$41,3,FALSE)","v":"GAw"},{"$f":"VLOOKUP(C76,OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A78,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A78,1,1,50))*1","v":0},{"$f":"SUM(C78:K78)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A78,1,1,50))*1","v":0.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A78,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A78,1,1,50))*1","v":0},{"$f":"SUM(M78:P78)","v":0.32}]
[{"$f":"A78+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A79,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A79,1,1,50))*1","v":0.14000000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A79,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A79,1,1,50))*1","v":0},0.14000000000000001]
[{"$f":"A79+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":15.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A80,1,1,50))*1","v":1},16.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A80,1,1,50))*1","v":6.0500000000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A80,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A80,1,1,50))*1","v":0},6.0500000000000007]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A81,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A81,1,1,50))*1","v":7.29},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A81,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A81,1,1,50))*1","v":0},7.29]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A82,1,1,50))*1","v":5.12},12.120000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A82,1,1,50))*1","v":3.84},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A82,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A82,1,1,50))*1","v":2.1},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A82,1,1,50))*1","v":0},5.9399999999999995]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":68.510000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A83,1,1,50))*1","v":0},68.510000000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A83,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A83,1,1,50))*1","v":0.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A83,1,1,50))*1","v":0},0.61]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":20.329999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A84,1,1,50))*1","v":0},20.329999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A84,1,1,50))*1","v":0.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A84,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A84,1,1,50))*1","v":1.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A84,1,1,50))*1","v":0},1.75]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A85,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A85,1,1,50))*1","v":0.67999999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A85,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A85,1,1,50))*1","v":0.63},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A85,1,1,50))*1","v":0},1.31]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A86,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A86,1,1,50))*1","v":1.65},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A86,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A86,1,1,50))*1","v":0.43},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A86,1,1,50))*1","v":0},2.08]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A87,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A87,1,1,50))*1","v":1.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A87,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A87,1,1,50))*1","v":1.24},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A87,1,1,50))*1","v":0},2.9299999999999997]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A88,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A88,1,1,50))*1","v":1.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A88,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A88,1,1,50))*1","v":1.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A88,1,1,50))*1","v":0},2.8200000000000003]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A89,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A89,1,1,50))*1","v":1.1299999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A89,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A89,1,1,50))*1","v":1.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A89,1,1,50))*1","v":0},2.17]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A90,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A90,1,1,50))*1","v":7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A90,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A90,1,1,50))*1","v":1.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A90,1,1,50))*1","v":0},8.0399999999999991]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A91,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A91,1,1,50))*1","v":8.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A91,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A91,1,1,50))*1","v":0.48},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A91,1,1,50))*1","v":0},8.8000000000000007]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A92,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A92,1,1,50))*1","v":4.9399999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A92,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A92,1,1,50))*1","v":1.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A92,1,1,50))*1","v":0},6.3]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0.65},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A93,1,1,50))*1","v":0},0.65,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A93,1,1,50))*1","v":1.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A93,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A93,1,1,50))*1","v":0.02},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A93,1,1,50))*1","v":0},1.1000000000000001]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":1.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":4.8499999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A94,1,1,50))*1","v":0},6.38,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A94,1,1,50))*1","v":1.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A94,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A94,1,1,50))*1","v":0},1.23]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":9.44},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A95,1,1,50))*1","v":0},9.44,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A95,1,1,50))*1","v":1.9100000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A95,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A95,1,1,50))*1","v":0},1.9100000000000001]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":6.82},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A96,1,1,50))*1","v":0},6.82,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A96,1,1,50))*1","v":2.88},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A96,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A96,1,1,50))*1","v":0},2.88]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":6.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A97,1,1,50))*1","v":0},6.97,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A97,1,1,50))*1","v":2.96},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A97,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A97,1,1,50))*1","v":0},2.96]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":7.49},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A98,1,1,50))*1","v":0},7.49,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A98,1,1,50))*1","v":3.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A98,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A98,1,1,50))*1","v":0},3.14]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":5.87},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0.81},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A99,1,1,50))*1","v":0},6.68,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A99,1,1,50))*1","v":4.2300000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A99,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A99,1,1,50))*1","v":0},4.2300000000000004]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":16.27},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0.44},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A100,1,1,50))*1","v":0},16.71,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A100,1,1,50))*1","v":5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A100,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A100,1,1,50))*1","v":0.28000000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A100,1,1,50))*1","v":0},5.28]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":17.619999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$13+$A101,1,1,50))*1","v":0},18.13,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A101,1,1,50))*1","v":7.12},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A101,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A101,1,1,50))*1","v":0.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C76&\"!$C$1\"),$E$12+$A101,1,1,50))*1","v":0},7.92]
[null,{"$f":"C76","v":"GAw"},{"$f":"SUM(C78:C98)","v":0},{"$f":"SUM(D78:D98)","v":15.5},96.33,0,24.759999999999998,12.5,0,0,6.12,155.21,58.09,0,11.68,0,69.77]
[]
[]
[null,{"$f":"B76+1","v":4},{"$f":"VLOOKUP(B105,OtherParams!$B$29:$E$41,3,FALSE)","v":"GHw"},{"$f":"VLOOKUP(C105,OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A107,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A107,1,1,50))*1","v":0},{"$f":"SUM(C107:K107)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A107,1,1,50))*1","v":11.549999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A107,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A107,1,1,50))*1","v":0},{"$f":"SUM(M107:P107)","v":11.549999999999999}]
[{"$f":"A107+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A108,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A108,1,1,50))*1","v":36.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A108,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A108,1,1,50))*1","v":0},36.31]
[{"$f":"A108+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":230},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":10},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A109,1,1,50))*1","v":0},240,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A109,1,1,50))*1","v":44.37},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A109,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A109,1,1,50))*1","v":0},44.37]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":327.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":342},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A110,1,1,50))*1","v":0},669.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A110,1,1,50))*1","v":73.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A110,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A110,1,1,50))*1","v":0},73.97]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":330},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A111,1,1,50))*1","v":50},380,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A111,1,1,50))*1","v":53.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A111,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A111,1,1,50))*1","v":1},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A111,1,1,50))*1","v":0},54.2]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":620},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A112,1,1,50))*1","v":100},720,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A112,1,1,50))*1","v":53.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A112,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A112,1,1,50))*1","v":0},53.9]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A113,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A113,1,1,50))*1","v":54.239999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A113,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A113,1,1,50))*1","v":0},54.239999999999995]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A114,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A114,1,1,50))*1","v":54.769999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A114,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A114,1,1,50))*1","v":0},54.769999999999996]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A115,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A115,1,1,50))*1","v":55.28},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A115,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A115,1,1,50))*1","v":0},55.28]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A116,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A116,1,1,50))*1","v":55.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A116,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A116,1,1,50))*1","v":0},55.75]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A117,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A117,1,1,50))*1","v":29.82},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A117,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A117,1,1,50))*1","v":0},29.82]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A118,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A118,1,1,50))*1","v":62.56},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A118,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A118,1,1,50))*1","v":0},62.56]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A119,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A119,1,1,50))*1","v":72.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A119,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A119,1,1,50))*1","v":0},72.14]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":350.56},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A120,1,1,50))*1","v":0},350.56,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A120,1,1,50))*1","v":103.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A120,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A120,1,1,50))*1","v":0},103.45]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":214.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A121,1,1,50))*1","v":0},214.97,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A121,1,1,50))*1","v":84.34},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A121,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A121,1,1,50))*1","v":0},84.34]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":227.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A122,1,1,50))*1","v":0},227.92,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A122,1,1,50))*1","v":86.88},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A122,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A122,1,1,50))*1","v":0},86.88]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":34.57},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":206.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A123,1,1,50))*1","v":0},241.12,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A123,1,1,50))*1","v":89.13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A123,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A123,1,1,50))*1","v":0},89.13]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":255.78},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A124,1,1,50))*1","v":0},255.78,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A124,1,1,50))*1","v":91.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A124,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A124,1,1,50))*1","v":0},91.76]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":270.91000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A125,1,1,50))*1","v":0},270.91000000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A125,1,1,50))*1","v":94.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A125,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A125,1,1,50))*1","v":0},94.38]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":296.37},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A127,1,1,50))*1","v":0},296.37,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A127,1,1,50))*1","v":74.300000000000011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A127,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A127,1,1,50))*1","v":0},74.300000000000011]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":136.69999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$13+$A128,1,1,50))*1","v":0},136.69999999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A128,1,1,50))*1","v":92.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A128,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C105&\"!$C$1\"),$E$12+$A128,1,1,50))*1","v":0},92.2]
[null,{"$f":"C105","v":"GHw"},{"$f":"SUM(C107:C127)","v":0},{"$f":"SUM(D107:D127)","v":0},2652.13,0,342,1000,10,0,150,4154.13,1379.2600000000002,0,1,0,1380.2600000000002]
[]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A136,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A136,1,1,50))*1","v":0},{"$f":"SUM(C136:K136)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A136,1,1,50))*1","v":4.6099999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A136,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A136,1,1,50))*1","v":0},{"$f":"SUM(M136:P136)","v":4.6099999999999994}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":34.56},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A139,1,1,50))*1","v":0},34.56,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A139,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A139,1,1,50))*1","v":0},0]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":126},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A140,1,1,50))*1","v":0},126,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A140,1,1,50))*1","v":5.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A140,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A140,1,1,50))*1","v":6.44},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A140,1,1,50))*1","v":0},12.43]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A143,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A143,1,1,50))*1","v":7.7399999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A143,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A143,1,1,50))*1","v":5.22},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A143,1,1,50))*1","v":0},12.959999999999999]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":586},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A145,1,1,50))*1","v":0},586,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A145,1,1,50))*1","v":8.42},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A145,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A145,1,1,50))*1","v":12.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A145,1,1,50))*1","v":0},20.5]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":586},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A148,1,1,50))*1","v":0},586,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A148,1,1,50))*1","v":3.1399999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A148,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A148,1,1,50))*1","v":6.22},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A148,1,1,50))*1","v":0},9.36]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":585.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A149,1,1,50))*1","v":0},585.98,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A149,1,1,50))*1","v":3.16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A149,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A149,1,1,50))*1","v":6.41},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A149,1,1,50))*1","v":0},9.57]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A152,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A152,1,1,50))*1","v":14.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A152,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A152,1,1,50))*1","v":6.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A152,1,1,50))*1","v":0},21.44]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A153,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A153,1,1,50))*1","v":10.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A153,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A153,1,1,50))*1","v":7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A153,1,1,50))*1","v":0},17.98]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A156,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A156,1,1,50))*1","v":11.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A156,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A156,1,1,50))*1","v":9.1},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A156,1,1,50))*1","v":0},20.83]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$13+$A157,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A157,1,1,50))*1","v":10.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A157,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C134&\"!$C$1\"),$E$12+$A157,1,1,50))*1","v":0},10.25]
[null,{"$f":"C134","v":"GUw"},{"$f":"SUM(C136:C156)","v":0},{"$f":"SUM(D136:D156)","v":226.8},0,0,3216.98,0,0,0,0,3443.78,190.84999999999997,0,119.94,0,310.78999999999996]
[]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A165,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A165,1,1,50))*1","v":0},{"$f":"SUM(C165:K165)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A165,1,1,50))*1","v":3.23},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A165,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A165,1,1,50))*1","v":0},{"$f":"SUM(M165:P165)","v":3.23}]
[{"$f":"A165+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A166,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A166,1,1,50))*1","v":4.1000000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A166,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A166,1,1,50))*1","v":0},4.1000000000000005]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":2.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":1.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A169,1,1,50))*1","v":0},4.3499999999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A169,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A169,1,1,50))*1","v":0.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A169,1,1,50))*1","v":0},0.94]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":17.57},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":1.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A170,1,1,50))*1","v":0},19.07,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A170,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A170,1,1,50))*1","v":0},0]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":1.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A173,1,1,50))*1","v":0},1.8,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A173,1,1,50))*1","v":0.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A173,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A173,1,1,50))*1","v":0},0.46]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":61.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":1.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A174,1,1,50))*1","v":0},63.879999999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A174,1,1,50))*1","v":4.9400000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A174,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A174,1,1,50))*1","v":0},4.9400000000000004]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":1.93},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":2.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A177,1,1,50))*1","v":0},4.33,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A177,1,1,50))*1","v":1},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A177,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A177,1,1,50))*1","v":0},1]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":2.0099999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":2.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A178,1,1,50))*1","v":0},4.6099999999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A178,1,1,50))*1","v":1.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A178,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A178,1,1,50))*1","v":0},1.04]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":2.2000000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":3.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A181,1,1,50))*1","v":0},5.4,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A181,1,1,50))*1","v":1.24},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A181,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A181,1,1,50))*1","v":0},1.24]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":2.12},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":3.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A183,1,1,50))*1","v":0},5.7200000000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A183,1,1,50))*1","v":1.7800000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A183,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A183,1,1,50))*1","v":0},1.7800000000000002]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":1.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A186,1,1,50))*1","v":0},1.7,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A186,1,1,50))*1","v":2.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A186,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A186,1,1,50))*1","v":0},2.6]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":12.96},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0.35},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$13+$A187,1,1,50))*1","v":0},13.31,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A187,1,1,50))*1","v":4.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A187,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A187,1,1,50))*1","v":0.09},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C163&\"!$C$1\"),$E$12+$A187,1,1,50))*1","v":0},4.75]
[]
[]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A194,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A194,1,1,50))*1","v":0},{"$f":"SUM(C194:K194)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A194,1,1,50))*1","v":0.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A194,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A194,1,1,50))*1","v":0},{"$f":"SUM(M194:P194)","v":0.06}]
[{"$f":"A194+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":10},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A195,1,1,50))*1","v":0},10,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A195,1,1,50))*1","v":2.1599999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A195,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A195,1,1,50))*1","v":0},2.1599999999999997]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":43.02},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":1.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A198,1,1,50))*1","v":0},44.42,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A198,1,1,50))*1","v":2.89},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A198,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A198,1,1,50))*1","v":1.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A198,1,1,50))*1","v":0},4.29]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":198},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A201,1,1,50))*1","v":0},198,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A201,1,1,50))*1","v":0.33},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A201,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A201,1,1,50))*1","v":1.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A201,1,1,50))*1","v":0},2.0299999999999998]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A203,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A203,1,1,50))*1","v":1.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A203,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A203,1,1,50))*1","v":1.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A203,1,1,50))*1","v":0},3.09]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A204,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A204,1,1,50))*1","v":1.64},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A204,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A204,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A204,1,1,50))*1","v":0},3.6399999999999997]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A207,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A207,1,1,50))*1","v":1.3599999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A207,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A207,1,1,50))*1","v":2.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A207,1,1,50))*1","v":0},3.96]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A208,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A208,1,1,50))*1","v":4.21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A208,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A208,1,1,50))*1","v":2.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A208,1,1,50))*1","v":0},7.01]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A211,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A211,1,1,50))*1","v":1.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A211,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A211,1,1,50))*1","v":2.5299999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A211,1,1,50))*1","v":0},4.29]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A212,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A212,1,1,50))*1","v":2.52},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A212,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A212,1,1,50))*1","v":2.72},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A212,1,1,50))*1","v":0},5.24]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A215,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A215,1,1,50))*1","v":3.21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A215,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A215,1,1,50))*1","v":0.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A215,1,1,50))*1","v":0},3.6799999999999997]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":8.07},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$13+$A216,1,1,50))*1","v":0},8.07,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A216,1,1,50))*1","v":5.0600000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A216,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A216,1,1,50))*1","v":3.85},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C192&\"!$C$1\"),$E$12+$A216,1,1,50))*1","v":0},8.91]
[]
[null,{"$f":"B192+1","v":8},{"$f":"VLOOKUP(B221,OtherParams!$B$29:$E$41,3,FALSE)","v":"MAw"},{"$f":"VLOOKUP(C221,OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"}]
[{"$f":"A223+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":71.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A224,1,1,50))*1","v":0},71.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A224,1,1,50))*1","v":0.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A224,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A224,1,1,50))*1","v":0},0.59]
[{"$f":"A224+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":98.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":30},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":10},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A225,1,1,50))*1","v":0},138.4,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A225,1,1,50))*1","v":4.01},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A225,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A225,1,1,50))*1","v":0},4.01]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A228,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A228,1,1,50))*1","v":0.42},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A228,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A228,1,1,50))*1","v":2.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A228,1,1,50))*1","v":0},2.88]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A229,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A229,1,1,50))*1","v":12.21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A229,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A229,1,1,50))*1","v":6.52},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A229,1,1,50))*1","v":0},18.73]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A232,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A232,1,1,50))*1","v":0.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A232,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A232,1,1,50))*1","v":3.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A232,1,1,50))*1","v":0},4.01]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A233,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A233,1,1,50))*1","v":1.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A233,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A233,1,1,50))*1","v":5.65},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A233,1,1,50))*1","v":0},7.12]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A236,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A236,1,1,50))*1","v":14.309999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A236,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A236,1,1,50))*1","v":5.0599999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A236,1,1,50))*1","v":0},19.369999999999997]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A237,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A237,1,1,50))*1","v":35.919999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A237,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A237,1,1,50))*1","v":5.44},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A237,1,1,50))*1","v":0},41.359999999999992]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A241,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A241,1,1,50))*1","v":4.7300000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A241,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A241,1,1,50))*1","v":5.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A241,1,1,50))*1","v":0},9.98]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A242,1,1,50))*1","v":0},2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A242,1,1,50))*1","v":3.92},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A242,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A242,1,1,50))*1","v":0},3.92]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":16.579999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":3.62},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":28.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A245,1,1,50))*1","v":0},48.95,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A245,1,1,50))*1","v":14.870000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A245,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A245,1,1,50))*1","v":1.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A245,1,1,50))*1","v":0},15.950000000000001]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":41.800000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$13+$A246,1,1,50))*1","v":0},42.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A246,1,1,50))*1","v":33.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A246,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A246,1,1,50))*1","v":4.16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C221&\"!$C$1\"),$E$12+$A246,1,1,50))*1","v":0},37.269999999999996]
[]
[null,{"$f":"B221+1","v":9},{"$f":"VLOOKUP(B250,OtherParams!$B$29:$E$41,3,FALSE)","v":"NIw"},{"$f":"VLOOKUP(C250,OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"}]
[{"$f":"A252+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":15.4},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A253,1,1,50))*1","v":0},15.4,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A253,1,1,50))*1","v":4.43},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A253,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A253,1,1,50))*1","v":0},4.43]
[{"$f":"A253+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":16.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":10},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A254,1,1,50))*1","v":0},26.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A254,1,1,50))*1","v":12.549999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A254,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A254,1,1,50))*1","v":0},12.549999999999999]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":15.68},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":21},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A256,1,1,50))*1","v":101.37},138.05000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A256,1,1,50))*1","v":9.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A256,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A256,1,1,50))*1","v":5.22},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A256,1,1,50))*1","v":0},14.82]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A259,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A259,1,1,50))*1","v":0.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A259,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A259,1,1,50))*1","v":1.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A259,1,1,50))*1","v":0},1.86]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A262,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A262,1,1,50))*1","v":0.96},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A262,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A262,1,1,50))*1","v":1.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A262,1,1,50))*1","v":0},2.71]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A263,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A263,1,1,50))*1","v":3.13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A263,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A263,1,1,50))*1","v":2.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A263,1,1,50))*1","v":0},5.27]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A266,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A266,1,1,50))*1","v":11.559999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A266,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A266,1,1,50))*1","v":2.5299999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A266,1,1,50))*1","v":0},14.089999999999998]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A267,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A267,1,1,50))*1","v":2.1100000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A267,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A267,1,1,50))*1","v":4.8600000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A267,1,1,50))*1","v":0},6.9700000000000006]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":12.39},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A270,1,1,50))*1","v":0},12.39,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A270,1,1,50))*1","v":4.37},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A270,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A270,1,1,50))*1","v":3.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A270,1,1,50))*1","v":0},7.92]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":12.43},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A271,1,1,50))*1","v":0},12.43,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A271,1,1,50))*1","v":5.29},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A271,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A271,1,1,50))*1","v":3.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A271,1,1,50))*1","v":0},9.26]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":27.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":1.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$13+$A274,1,1,50))*1","v":0},28.560000000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A274,1,1,50))*1","v":9.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A274,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A274,1,1,50))*1","v":0.52},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C250&\"!$C$1\"),$E$12+$A274,1,1,50))*1","v":0},9.7099999999999991]
[null,{"$f":"C250","v":"NIw"},{"$f":"SUM(C252:C272)","v":103.85},{"$f":"SUM(D252:D272)","v":47.28},18,0,156,21,0,0,101.37,447.49999999999994,106.46000000000002,0,47.13,0,153.59]
[null,{"$f":"B250+1","v":10},{"$f":"VLOOKUP(B279,OtherParams!$B$29:$E$41,3,FALSE)","v":"NGw"},{"$f":"VLOOKUP(C279,OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[{"$f":"A282+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":4126},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A283,1,1,50))*1","v":0},4126,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A283,1,1,50))*1","v":607.16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A283,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A283,1,1,50))*1","v":0},607.16]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":1452},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A284,1,1,50))*1","v":0},1452,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A284,1,1,50))*1","v":93.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A284,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A284,1,1,50))*1","v":0},93.8]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":1600},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A287,1,1,50))*1","v":0},1600,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A287,1,1,50))*1","v":66.709999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A287,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A287,1,1,50))*1","v":121.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A287,1,1,50))*1","v":0},188.16]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":1700},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":2600},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A288,1,1,50))*1","v":0},4300,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A288,1,1,50))*1","v":88.740000000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A288,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A288,1,1,50))*1","v":138.04},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A288,1,1,50))*1","v":0},226.78]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":1021.09},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":1000},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A291,1,1,50))*1","v":0},2021.0900000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A291,1,1,50))*1","v":74.73},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A291,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A291,1,1,50))*1","v":110.22},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A291,1,1,50))*1","v":0},184.95]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":369.46},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":1000},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A292,1,1,50))*1","v":0},1369.46,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A292,1,1,50))*1","v":1285.8699999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A292,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A292,1,1,50))*1","v":141.13},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A292,1,1,50))*1","v":0},1427]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":357.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":1000},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A295,1,1,50))*1","v":0},1357.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A295,1,1,50))*1","v":204.54},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A295,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A295,1,1,50))*1","v":171.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A295,1,1,50))*1","v":0},375.99]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":274.43},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":841.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A297,1,1,50))*1","v":0},1116.1300000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A297,1,1,50))*1","v":218.91},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A297,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A297,1,1,50))*1","v":194.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A297,1,1,50))*1","v":0},413.5]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":700.22},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A300,1,1,50))*1","v":0},700.22,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A300,1,1,50))*1","v":220.11},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A300,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A300,1,1,50))*1","v":224.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A300,1,1,50))*1","v":0},444.70000000000005]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":123.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A301,1,1,50))*1","v":0},123.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A301,1,1,50))*1","v":102.96},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A301,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A301,1,1,50))*1","v":154.86000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A301,1,1,50))*1","v":0},257.82]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":2106.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":572.29999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$13+$A304,1,1,50))*1","v":0},2678.6800000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A304,1,1,50))*1","v":833.79},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A304,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A304,1,1,50))*1","v":126.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C279&\"!$C$1\"),$E$12+$A304,1,1,50))*1","v":0},960.74]
[null,{"$f":"C279","v":"NGw"},{"$f":"SUM(C281:C301)","v":0},{"$f":"SUM(D281:D301)","v":0},21937.79,0,10141.700000000001,0,0,0,0,32079.490000000005,6042.5199999999995,0,2567.3300000000004,0,8609.85]
[null,{"$f":"B279+1","v":11},{"$f":"VLOOKUP(B308,OtherParams!$B$29:$E$41,3,FALSE)","v":"SEw"},{"$f":"VLOOKUP(C308,OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[{"$f":"A311+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":30},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A312,1,1,50))*1","v":0},30,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A312,1,1,50))*1","v":49.16},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A312,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A312,1,1,50))*1","v":0},49.16]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":91.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A314,1,1,50))*1","v":231.98},323.58,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A314,1,1,50))*1","v":7.72},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A314,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A314,1,1,50))*1","v":11.47},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A314,1,1,50))*1","v":0},19.190000000000001]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":86.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A317,1,1,50))*1","v":0},86.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A317,1,1,50))*1","v":9.57},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A317,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A317,1,1,50))*1","v":5.49},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A317,1,1,50))*1","v":0},15.06]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A318,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A318,1,1,50))*1","v":9.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A318,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A318,1,1,50))*1","v":2.71},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A318,1,1,50))*1","v":0},12.309999999999999]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A321,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A321,1,1,50))*1","v":7.0299999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A321,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A321,1,1,50))*1","v":6.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A321,1,1,50))*1","v":0},13.09]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A322,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A322,1,1,50))*1","v":55.72},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A322,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A322,1,1,50))*1","v":6.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A322,1,1,50))*1","v":0},61.78]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A325,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A325,1,1,50))*1","v":22.09},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A325,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A325,1,1,50))*1","v":12.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A325,1,1,50))*1","v":0},34.99]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":42.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A326,1,1,50))*1","v":0},42.97,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A326,1,1,50))*1","v":26.43},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A326,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A326,1,1,50))*1","v":8.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A326,1,1,50))*1","v":0},35.019999999999996]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":30.77},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":22.45},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":12.49},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A329,1,1,50))*1","v":0},65.709999999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A329,1,1,50))*1","v":17.690000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A329,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A329,1,1,50))*1","v":0},17.690000000000001]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":59.42},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$13+$A330,1,1,50))*1","v":0},59.42,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A330,1,1,50))*1","v":16.97},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A330,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C308&\"!$C$1\"),$E$12+$A330,1,1,50))*1","v":0},16.97]
[null,{"$f":"C308","v":"SEw"},{"$f":"SUM(C310:C330)","v":250},{"$f":"SUM(D310:D330)","v":180},205.45,0,123.65,279.99,0,0,261.14,1300.2300000000002,367.94999999999993,0,104.09000000000003,0,472.04000000000008]
[]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A339,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A339,1,1,50))*1","v":0},{"$f":"SUM(C339:K339)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A339,1,1,50))*1","v":7.0000000000000007E-2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A339,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A339,1,1,50))*1","v":0},{"$f":"SUM(M339:P339)","v":7.0000000000000007E-2}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":14.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A342,1,1,50))*1","v":0},14.66,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A342,1,1,50))*1","v":49.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A342,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A342,1,1,50))*1","v":5.2},54.89]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":130.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":5.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A343,1,1,50))*1","v":0},136.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A343,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A343,1,1,50))*1","v":3.82},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A343,1,1,50))*1","v":0},3.82]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":185},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A346,1,1,50))*1","v":0},185,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A346,1,1,50))*1","v":1.05},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A346,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A346,1,1,50))*1","v":4.91},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A346,1,1,50))*1","v":0},5.96]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":115},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A347,1,1,50))*1","v":0},115,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A347,1,1,50))*1","v":1.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A347,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A347,1,1,50))*1","v":7.2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A347,1,1,50))*1","v":0},8.58]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A350,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A350,1,1,50))*1","v":6.8900000000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A350,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A350,1,1,50))*1","v":8.4700000000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A350,1,1,50))*1","v":0},15.360000000000001]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A353,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A353,1,1,50))*1","v":2.2000000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A353,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A353,1,1,50))*1","v":4.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A353,1,1,50))*1","v":0},6.87]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":323.39999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A355,1,1,50))*1","v":0},323.39999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A355,1,1,50))*1","v":1.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A355,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A355,1,1,50))*1","v":4.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A355,1,1,50))*1","v":0},6.34]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A356,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A356,1,1,50))*1","v":4.17},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A356,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A356,1,1,50))*1","v":4.8600000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A356,1,1,50))*1","v":0},9.0300000000000011]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A359,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A359,1,1,50))*1","v":5.58},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A359,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A359,1,1,50))*1","v":2.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A359,1,1,50))*1","v":0},8.08]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$13+$A360,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A360,1,1,50))*1","v":7.4399999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A360,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A360,1,1,50))*1","v":0.14000000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C337&\"!$C$1\"),$E$12+$A360,1,1,50))*1","v":0},7.5799999999999992]
[null,{"$f":"C337","v":"SIw"},{"$f":"SUM(C339:C359)","v":0},{"$f":"SUM(D339:D359)","v":0},336.9,0,748.7,133,14.66,0,0,1233.2599999999998,172.66999999999996,0,84.76,5.2,262.63]
[]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A368,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A368,1,1,50))*1","v":0},{"$f":"SUM(C368:K368)","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A368,1,1,50))*1","v":4.5199999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A368,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A368,1,1,50))*1","v":0},{"$f":"SUM(M368:P368)","v":4.5199999999999996}]
[{"$f":"A369+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":20},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A370,1,1,50))*1","v":0},20,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A370,1,1,50))*1","v":70.290000000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A370,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A370,1,1,50))*1","v":0},70.290000000000006]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":450},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A373,1,1,50))*1","v":0},450,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A373,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A373,1,1,50))*1","v":0},0]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A376,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A376,1,1,50))*1","v":1.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A376,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A376,1,1,50))*1","v":1.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A376,1,1,50))*1","v":0},3.06]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A377,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A377,1,1,50))*1","v":1.36},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A377,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A377,1,1,50))*1","v":1.94},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A377,1,1,50))*1","v":0},3.3]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A380,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A380,1,1,50))*1","v":80.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A380,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A380,1,1,50))*1","v":4.08},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A380,1,1,50))*1","v":0},84.58]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A381,1,1,50))*1","v":0},0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A381,1,1,50))*1","v":10.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A381,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A381,1,1,50))*1","v":4.67},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A381,1,1,50))*1","v":0},15.36]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":77.599999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A384,1,1,50))*1","v":0},77.599999999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A384,1,1,50))*1","v":11.879999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A384,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A384,1,1,50))*1","v":6.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A384,1,1,50))*1","v":0},18.38]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":87.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A385,1,1,50))*1","v":0},87.31,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A385,1,1,50))*1","v":13.629999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A385,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A385,1,1,50))*1","v":6.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A385,1,1,50))*1","v":0},20.53]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":83.79},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A387,1,1,50))*1","v":0},83.79,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A387,1,1,50))*1","v":14.989999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A387,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A387,1,1,50))*1","v":8.15},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A387,1,1,50))*1","v":0},23.14]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":155.98000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":10.48},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":26.31},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A390,1,1,50))*1","v":0},192.77,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A390,1,1,50))*1","v":45.89},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A390,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A390,1,1,50))*1","v":8.61},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A390,1,1,50))*1","v":0},54.5]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":229.12},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":14.87},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$13,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$13+$A391,1,1,50))*1","v":0},243.99,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A391,1,1,50))*1","v":80.429999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A391,1,1,50))*1","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A391,1,1,50))*1","v":20.99},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$F$12,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C366&\"!$C$1\"),$E$12+$A391,1,1,50))*1","v":0},101.41999999999999]
[null,{"$f":"C366","v":"TBw"},{"$f":"SUM(C368:C388)","v":0},{"$f":"SUM(D368:D388)","v":0},614.09,0,207.43,541.77,20,0,0,1383.2899999999997,411.81000000000006,0,89.860000000000014,0,501.67]
[]
[]
[null,"Total"]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$E$11&\"!$C$1\"),$E$13+A397,0)","v":2010},{"$f":"SUMIF($B$20:$B$391,$B397,C$20:C$391)","v":0},{"$f":"SUMIF($B$20:$B$391,$B397,D$20:D$391)","v":2},0,0,0,0,0,0,0,2,31.939999999999998,0,0,0,31.939999999999998]
[{"$f":"A397+1","v":5},2011,{"$f":"SUMIF($B$20:$B$391,$B398,C$20:C$391)","v":0},302.10000000000002,3033,0,0,0,0,0,0,3335.1,1309.4499999999998,0,0,0,1309.4499999999998]
[{"$f":"A398+1","v":6},2012,0,261.33999999999997,4366,0,0,30,40,0,1,4698.34,897.00999999999988,0,0,0,897.00999999999988]
[7,2013,0,112.56,2376.4499999999998,0,384,35,19.64,0,0,2927.6499999999996,276.89,0,0,5.2,282.09000000000003]
[8,2014,0,144.15,903.71,0,6,174.2,0,0,399.82,1627.8799999999999,221.76,0,300.95000000000005,0,522.70999999999992]
[9,2015,0,2,3311.1900000000005,0,523,9,0,0,129.16,3974.35,164.45999999999998,0,52.099999999999994,0,216.55999999999995]
[10,2016,250,2,2818.49,0,26,9.6000000000000014,0,0,0,3106.0899999999997,193.35,0,161.09,0,354.43999999999994]
[11,2017,0,2,2543.02,0,3279.2,1.7,0,0,0,5825.92,194.18,0,167.06,0,361.23999999999995]
[12,2018,45.93,2,1800,0,1003.46,116.8,0,0,0,2968.19,204.06999999999996,0,88.34,0,292.40999999999997]
[13,2019,0,2,1961.98,0,586,2.99,0,0,0,2552.9700000000003,212.35000000000002,0,144.51999999999998,0,356.87]
[14,2020,0,2,1021.09,0,1620.8,3.05,0,0,0,2646.9400000000005,165.29000000000002,0,157.89999999999998,0,323.19]
[15,2021,0,10.290000000000001,369.46,0,1586,3.35,0,0,0,1969.1000000000001,1510.37,0,179.64,0,1690.01]
[16,2022,0,2,153.65,0,1667.9299999999998,10.38,0,0,0,1833.96,1123.24,0,184.28,0,1307.52]
[17,2023,0,2,177.71,0,1587.99,392.74,0,0,0,2160.44,451.7700000000001,0,195.64999999999998,0,647.42000000000007]
[18,2024,0,2,357.74,0,1062.29,257.63,0,0,0,1679.66,444.07,0,221.96999999999997,0,666.04]
[19,2025,0,2,263.36,0,1085.5,367.56,0,0,0,1718.42,407.17999999999995,0,244.27,0,651.44999999999993]
[20,2026,12,2,311.2,0,1166.6300000000001,364.98,0,0,{"$f":"SUMIF($B$20:$B$391,$B413,K$20:K$391)","v":0},1856.81,431.3,0,244.55,0,675.85]
[21,2027,12.57,2,1090.44,0,9.44,189.27,0,0,0,1303.72,438.15999999999997,0,260.10999999999996,0,698.27]
[22,2028,12.39,2,1316.6599999999999,0,162.82,175.39,0,0,0,1669.2599999999998,448.62000000000006,0,265.7,0,714.31999999999994]
[23,2029,12.43,2,1255.46,0,29.419999999999998,116.47,0,0,0,1415.78,455.99999999999994,0,268.41999999999996,0,724.42000000000007]
[24,2030,8.5299999999999994,7.55,538.92999999999995,0,112.5,85.16,0,0,0,752.67,307.68999999999988,0,203.49000000000004,0,511.18]
[25,2031,6.21,6.37,366.40999999999997,0,10.83,40.61,0,0,0,430.43,836.66,0,25.71,0,862.37]
[26,2040,27.51,71.289999999999992,2345.7599999999998,0,16.57,68.14,0,0,3.02,2532.29,950.4,0,152.19,0,1102.5899999999999]
[27,2050,36.28,131.38,3716.29,0,2.79,709.46,0,0,0,4596.2,1496.2900000000002,0,200.29000000000002,0,1696.5800000000002]

{"sheet":"REProd","index":5,"n_rows":421,"n_cols":44,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"C","O","G","N","H","B","S","T","W","Total","O","B","H","S",null,"Z"]
[null,"RE",0,0,0,0,1,1,1,1,1,null,0,1,1,1]
[null,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,4,FALSE)","v":"Mali"},null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,8,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,3,FALSE)","v":"MAw"},null,null,null,null,null,1,2,3,4,9,10,11,12,13,null,2030]
[null,null,"Electricity Energy Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","non desservie",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(AF8,$AA$1:$AA$433,0)","v":37},{"$f":"MATCH(AG8,$AA$1:$AA$433,0)","v":66},95,124,153,182,211,240,269,298,327,356,385]
[null,null,"Cent.",{"$f":"C4&\"SecElcOut\"","v":"MAwSecElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":280},1,null,null,null,null,null,null,"Decent.",{"$f":"$C$4&\"TerElcOut\"","v":"MAwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),N8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":313},2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BUw","CIw","GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A10,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A10,1,1,50))*8.76","v":0},423.45839999999998,0,0,494.58960000000002,0,0,0,0,{"$f":"SUM(C10:K10)","v":918.048},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$8+$A10,1,1,50))*8.76","v":1.1388},0,0,0,{"$f":"SUM(M10:P10)","v":1.1388},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$O$8+$A10,1,1,50))*8.76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B10","v":2010},{"$f":"OFFSET($AA$1,AF7+1,0,34,1)","v":40.471200000000003},{"$f":"OFFSET($AA$1,AG7+1,0,34,1)","v":798.38639999999998},{"$f":"OFFSET($AA$1,AH7+1,0,34,1)","v":0},{"$f":"OFFSET($AA$1,AI7+1,0,34,1)","v":3720.1091999999999},{"$f":"OFFSET($AA$1,AJ7+1,0,34,1)","v":303.44639999999998},{"$f":"OFFSET($AA$1,AK7+1,0,34,1)","v":0},{"$f":"OFFSET($AA$1,AL7+1,0,34,1)","v":0},{"$f":"OFFSET($AA$1,AM7+1,0,34,1)","v":494.58960000000002},{"$f":"OFFSET($AA$1,AN7+1,0,34,1)","v":0},{"$f":"OFFSET($AA$1,AO7+1,0,34,1)","v":4635.441600000001},{"$f":"OFFSET($AA$1,AP7+1,0,34,1)","v":164.95079999999999},{"$f":"OFFSET($AA$1,AQ7+1,0,34,1)","v":158.29319999999998},{"$f":"OFFSET($AA$1,AR7+1,0,34,1)","v":90.841199999999986}]
[{"$f":"A10+1","v":5},2011,0,664.53359999999998,0,0,494.58960000000002,0,0,0,0,1159.1232,1.2264000000000002,0,0,0,1.2264000000000002,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"B11","v":2011},40.471200000000003,798.38639999999998,0,3720.1091999999999,303.44639999999998,0,0,494.58960000000002,0,4635.441600000001,164.95079999999999,158.29319999999998,90.841199999999986]
[{"$f":"A11+1","v":6},2012,0,617.2296,0,0,494.58960000000002,224.86920000000001,21.9,0,0,1358.5884000000001,2.4528000000000003,0,0,0,2.4528000000000003,0,null,null,null,null,null,null,null,null,null,null,null,null,2012,40.471200000000003,798.38639999999998,2.6279999999999997,3742.0092,303.44639999999998,0,0,741.35879999999997,0,4635.441600000001,164.95079999999999,158.29319999999998,134.64119999999997]
[7,2013,0,0,0,0,596.55599999999993,224.86920000000001,21.9,0,0,843.32519999999988,7.7964000000000002,0,0,0,7.7964000000000002,0,null,null,null,null,null,null,null,null,null,null,null,null,2013,40.471200000000003,798.38639999999998,2.6279999999999997,3742.0092,303.44639999999998,10.95,262.36199999999997,843.32519999999988,0,4635.441600000001,244.92959999999999,199.46519999999998,134.64119999999997]
[8,2014,0,0,0,0,633.96120000000008,224.86920000000001,21.9,0,0,880.73040000000003,17.8704,0,33.287999999999997,0,51.1584,0,null,null,null,null,null,null,null,null,null,null,null,null,2014,86.198400000000007,904.03199999999993,54.662400000000005,3855.8892000000001,327.79919999999998,20.586000000000002,273.66239999999999,914.01840000000004,376.85520000000002,5544.9048000000012,1398.0083999999997,236.25719999999998,394.63799999999998]
[9,2015,0,0,0,0,633.96120000000008,224.86920000000001,21.9,0,0,880.73040000000003,17.8704,0,40.821600000000004,0,58.692000000000007,0,null,null,null,null,null,null,null,null,null,null,null,null,2015,88.563600000000008,919.36199999999997,56.940000000000005,4074.8892000000001,650.16720000000009,27.506399999999999,627.39120000000003,921.55200000000002,379.48320000000001,5686.8168000000005,1487.7107999999998,505.18919999999997,401.55840000000001]
[10,2016,0,0,0,0,633.96120000000008,224.86920000000001,21.9,0,0,880.73040000000003,22.075199999999999,0,62.195999999999998,0,84.271199999999993,0,null,null,null,null,null,null,null,null,null,null,null,null,2016,95.746800000000007,934.95479999999998,62.546400000000006,4074.8892000000001,667.42440000000011,36.441600000000001,637.81560000000002,942.92640000000006,472.07639999999998,6067.0008000000007,1518.0203999999999,544.69679999999994,407.95319999999998]
[11,2017,0,0,0,0,736.01520000000005,224.86920000000001,21.9,0,0,982.78440000000001,22.250399999999999,0,70.868399999999994,0,93.118799999999993,0,null,null,null,null,null,null,null,null,null,null,null,null,2017,99.338400000000007,950.98559999999998,64.736400000000003,4074.8892000000001,686.1708000000001,45.639599999999994,1630.7616000000003,1053.6528000000001,477.41999999999996,14991.0756,1675.9631999999999,1339.9295999999999,651.83159999999998]
[12,2018,0,0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,22.775999999999996,0,82.519199999999998,0,105.29519999999999,0,null,null,null,null,null,null,null,null,null,null,null,null,2018,106.60920000000002,966.92879999999991,67.1892,4074.8892000000001,708.94680000000005,53.523599999999995,1638.0324000000003,2004.7260000000001,482.41319999999996,17578.254000000001,1691.4684000000002,2222.3244000000004,658.40160000000003]
[13,2019,0,0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,23.038799999999998,0,94.17,0,117.2088,0,null,null,null,null,null,null,null,null,null,null,null,null,2019,121.06319999999999,981.55799999999999,70.780799999999999,4074.8892000000001,2820.1943999999999,61.845599999999997,1648.4568000000004,2016.3768000000002,488.19479999999999,17950.466400000001,1715.0328000000002,2252.7216000000003,665.76]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A20,1,1,50))*8.76","v":0},0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,23.389199999999999,0,110.2008,0,133.59,0,null,null,null,null,null,null,null,null,null,null,null,null,2020,134.3784,993.29639999999995,74.460000000000008,4074.8892000000001,4945.2828,70.60560000000001,1661.8596000000005,2032.4076000000002,494.76479999999998,22741.7484,1738.1591999999998,2498.0016000000001,673.0308]
[15,2021,0,0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,24.4404,0,124.1292,0,148.56960000000001,0,null,null,null,null,null,null,null,null,null,null,null,null,2021,149.8836,1017.3864,78.226799999999997,4074.8892000000001,7038.3095999999996,80.241600000000005,1669.7436000000005,2046.3360000000002,502.82399999999996,27649.0128,1759.884,2523.8436000000002,687.57240000000002]
[16,2022,0,0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,25.491600000000002,0,142.35,0,167.8416,0,null,null,null,null,null,null,null,null,null,null,null,null,2022,196.13640000000001,1043.6664000000001,81.993600000000001,4074.8892000000001,9134.3147999999983,92.680800000000005,1677.7152000000003,2064.5568000000003,510.88319999999999,32562.146399999998,1781.6088,2879.5871999999999,702.90240000000006]
[17,2023,0,0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,26.542799999999996,0,161.35920000000002,0,187.90200000000002,0,null,null,null,null,null,null,null,null,null,null,null,null,2023,381.5856,1072.1363999999999,85.497600000000006,5611.3931999999995,11230.933199999999,105.9084,1686.7380000000003,2083.5660000000003,520.34399999999994,37526.3508,1799.3915999999999,2897.1071999999999,720.42240000000004]
[18,2024,0,0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,27.593999999999998,0,181.85760000000002,0,209.45160000000001,0,null,null,null,null,null,null,null,null,null,null,null,null,2024,569.75040000000001,1102.1831999999999,90.578400000000002,6553.6187999999993,11255.724,119.92440000000002,1696.1988000000003,2104.0644000000002,529.89239999999995,42547.495199999998,1825.6715999999999,2914.6271999999999,884.67239999999993]
[19,2025,0,0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,28.557600000000001,0,203.7576,0,232.3152,0,null,null,null,null,null,null,null,null,null,null,null,null,2025,756.16319999999996,1135.0331999999999,95.3964,7552.5215999999991,11280.6024,133.06440000000001,1706.1852000000003,2125.9644000000003,543.38279999999997,47627.7696,1860.7115999999999,3354.1163999999999,1330.9068]
[20,2026,0,0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,29.696400000000001,0,226.35839999999999,0,256.0548,0,null,null,null,null,null,null,null,null,null,null,null,null,2026,899.82719999999995,1170.0732,120.18719999999999,8457.8675999999996,11306.094000000001,147.0804,1716.1716000000004,2148.5652,554.59559999999999,52042.809600000001,2079.3611999999998,4862.6760000000004,1694.4468000000002]
[21,2027,0,0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,30.747599999999998,0,251.14920000000001,0,281.89679999999998,0,null,null,null,null,null,null,null,null,null,null,null,null,2027,1032.8040000000001,1207.3031999999998,131.22479999999999,8457.8675999999996,11332.374,161.97239999999999,1725.6324000000004,2173.3560000000002,566.59679999999992,52812.112800000003,2429.7611999999999,4880.9844000000003,2101.7867999999999]
[22,2028,0,0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,31.7988,0,273.57479999999998,0,305.37360000000001,0,null,null,null,null,null,null,null,null,null,null,null,null,2028,1188.2064,1843.8924,138.846,8457.8675999999996,11358.8292,177.74039999999997,1735.7940000000003,2195.7816000000003,579.38639999999998,53619.434399999998,2722.6956,4898.5043999999998,2480.7444000000005]
[23,2029,0,0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,32.85,0,284.7876,0,317.63760000000002,0,null,null,null,null,null,null,null,null,null,null,null,null,2029,1287.2819999999999,1886.2908,145.416,8457.8675999999996,11385.81,188.25239999999999,1746.1308000000004,2206.9944,593.57759999999996,54463.1976,2816.0771999999997,4916.7251999999999,2877.3096000000005]
[24,2030,0,0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,33.550800000000002,0,295.47479999999996,0,329.02559999999994,0,null,null,null,null,null,null,null,null,null,null,null,null,2030,1384.1675999999998,2383.596,145.416,8457.8675999999996,11412.440399999999,188.25239999999999,1756.2924000000003,2217.6815999999999,607.85639999999989,55044.160799999998,2831.2319999999995,4926.0983999999999,3209.5763999999999]
[25,2031,0,0,0,0,1675.4376,224.86920000000001,2.4528000000000003,0,0,1902.7596000000001,34.689599999999999,0,300.64319999999998,0,335.33279999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A31,1,1,50))*8.76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2031,1395.8183999999999,2409.1751999999997,145.416,8243.7731999999996,11419.974,185.7996,1765.0524000000003,2203.4027999999998,542.15640000000008,55441.952400000002,2820.8075999999996,4918.2144000000008,4037.0460000000003]
[26,2040,0,0,0,0,1837.9356,1343.1708000000001,0,0,0,3181.1064000000001,52.034399999999991,0,315.97320000000002,0,368.00760000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A32,1,1,50))*8.76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2040,1635.6671999999999,2701.8467999999998,133.15199999999999,8107.4675999999999,11537.445600000001,177.30240000000001,2097.4068000000002,3497.0796,330.60239999999999,59096.974799999996,2117.2919999999999,4895.7888000000003,5488.1399999999994]
[27,2050,0,92.418000000000006,0,0,1837.9356,1343.1708000000001,0,0,0,3273.5244000000002,178.52880000000002,0,315.97320000000002,0,494.50200000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+$A33,1,1,50))*8.76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,2050,1824.7955999999999,2912.0868,133.15199999999999,8107.4675999999999,11724.1212,177.30240000000001,3094.5575999999996,3497.0796,304.23480000000001,85817.953200000004,2027.3267999999998,5669.7348000000002,6014.1779999999999]
[]
[]
[]
[null,1,{"$f":"VLOOKUP(B37,OtherParams!$B$29:$E$41,3,FALSE)","v":"BUw"},{"$f":"VLOOKUP(C37,OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C37","v":"BUw"},{"$f":"VLOOKUP(AA37,OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G38","v":"Hydro"},{"$f":"H38","v":"Biomass"},{"$f":"I38","v":"Solar PV"},{"$f":"J38","v":"Solar Thermal"},"Wind",{"$f":"O38","v":"Mini Hydro"},{"$f":"P38","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A39,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":58.078800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUM(C39:K39)","v":98.550000000000011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":7.9715999999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":0},{"$f":"SUM(M39:P39)","v":7.9715999999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A39,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,0,0,0,{"$f":"SUM(T39:Z39)","v":40.471200000000003},{"$f":"Q39+L39","v":106.52160000000001},{"$f":"AA39/AB39","v":0.37993421052631582}]
[{"$f":"A39+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":1133.3688},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A40,1,1,50))*8.76","v":0},1173.8399999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":7.6212},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":0},7.6212,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A40,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,0,0,0,40.471200000000003,{"$f":"Q40+L40","v":1181.4612},{"$f":"AA40/AB40","v":3.4255208719507678E-2}]
[{"$f":"A40+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":525.95040000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A41,1,1,50))*8.76","v":0},566.42160000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":8.76},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":0},8.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A41,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,0,0,0,40.471200000000003,575.1816,7.0362473347547985E-2]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":8.2343999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A42,1,1,50))*8.76","v":0},48.705600000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":13.402799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":0},13.402799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A42,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,0,0,0,40.471200000000003,62.108400000000003,0.65162200282087446]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A43,1,1,50))*8.76","v":29.871600000000001},70.342800000000011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":14.9796},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":15.855600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":0},30.8352,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A43,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,29.871600000000001,15.855600000000001,0,86.198400000000007,101.17800000000001,0.8519480519480519]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A44,1,1,50))*8.76","v":29.871600000000001},70.342800000000011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":15.5052},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":18.220800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":0},33.725999999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A44,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,29.871600000000001,18.220800000000001,0,88.563600000000008,104.06880000000001,0.85101010101010099]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A45,1,1,50))*8.76","v":29.871600000000001},70.342800000000011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":16.3812},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":25.404},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":0},41.785200000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A45,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,29.871600000000001,25.404,0,95.746800000000007,112.12800000000001,0.85390624999999998]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A46,1,1,50))*8.76","v":29.871600000000001},70.342800000000011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":17.257200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":28.9956},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":0},46.252800000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A46,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,29.871600000000001,28.9956,0,99.338400000000007,116.59560000000002,0.85199098422238906]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A47,1,1,50))*8.76","v":29.871600000000001},70.342800000000011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":18.220800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":36.266399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":0},54.487200000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A47,1,1,50))*8.76","v":0},null,40.471200000000003,0,0,0,29.871600000000001,36.266399999999997,0,106.60920000000002,124.83000000000001,0.85403508771929826]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":4.8180000000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A48,1,1,50))*8.76","v":29.871600000000001},75.160799999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":20.673599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":45.9024},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":0},66.575999999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A48,1,1,50))*8.76","v":0},null,40.471200000000003,4.8180000000000005,0,0,29.871600000000001,45.9024,0,121.06319999999999,141.73679999999999,0.85414091470951792]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":9.3732000000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A49,1,1,50))*8.76","v":29.871600000000001},79.716000000000008,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":33.025199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":54.662399999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":0},87.687600000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A49,1,1,50))*8.76","v":0},null,40.471200000000003,9.3732000000000006,0,0,29.871600000000001,54.662399999999998,0,134.3784,167.40360000000001,0.80272108843537404]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":14.366399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A50,1,1,50))*8.76","v":29.871600000000001},84.70920000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":43.6248},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":65.174400000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":0},108.79920000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A50,1,1,50))*8.76","v":0},null,40.471200000000003,14.366399999999999,0,0,29.871600000000001,65.174400000000006,0,149.8836,193.50840000000002,0.77455862381167939]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":49.406399999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A51,1,1,50))*8.76","v":29.871600000000001},119.7492,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":52.647599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":76.387200000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":0},129.03480000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A51,1,1,50))*8.76","v":0},null,40.471200000000003,49.406399999999998,0,0,29.871600000000001,76.387200000000007,0,196.13640000000001,248.78400000000002,0.78838028169014085]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":222.8544},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A52,1,1,50))*8.76","v":29.871600000000001},293.19720000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":42.485999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":88.38839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":0},130.87439999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A52,1,1,50))*8.76","v":0},null,40.471200000000003,222.8544,0,0,29.871600000000001,88.38839999999999,0,381.5856,424.07159999999999,0.8998140879983475]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":397.52879999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A53,1,1,50))*8.76","v":29.871600000000001},467.8716,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":32.1492},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":101.8788},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":0},134.02799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A53,1,1,50))*8.76","v":0},null,40.471200000000003,397.52879999999999,0,0,29.871600000000001,101.8788,0,569.75040000000001,601.89959999999996,0.94658710522485823]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":568.17359999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A54,1,1,50))*8.76","v":29.871600000000001},638.51639999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":28.032},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":117.6468},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":0},145.6788,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A54,1,1,50))*8.76","v":0},null,40.471200000000003,568.17359999999996,0,0,29.871600000000001,117.6468,0,756.16319999999996,784.1952,0.96425379803395883]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":698.87279999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A55,1,1,50))*8.76","v":29.871600000000001},769.21559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":27.331199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":130.61160000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":0},157.94280000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A55,1,1,50))*8.76","v":0},null,40.471200000000003,698.87279999999998,0,0,29.871600000000001,130.61160000000001,0,899.82719999999995,927.15840000000003,0.97052154195011331]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":813.5412},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A56,1,1,50))*8.76","v":29.871600000000001},883.88400000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":29.258400000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":148.91999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":0},178.17839999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A56,1,1,50))*8.76","v":0},null,40.471200000000003,813.5412,0,0,29.871600000000001,148.91999999999999,0,1032.8040000000001,1062.0624,0.97245133619267576]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":949.23360000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A57,1,1,50))*8.76","v":29.871600000000001},1019.5763999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":31.185600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":168.63},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":0},199.81559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A57,1,1,50))*8.76","v":0},null,40.471200000000003,949.23360000000002,0,0,29.871600000000001,168.63,0,1188.2064,1219.3919999999998,0.97442528735632206]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":1027.1976},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A58,1,1,50))*8.76","v":29.871600000000001},1097.5403999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":44.325600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":189.74160000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":0},234.06720000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A58,1,1,50))*8.76","v":0},null,40.471200000000003,1027.1976,0,0,29.871600000000001,189.74160000000001,0,1287.2819999999999,1331.6075999999998,0.96671271626866662]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":1.3139999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":1095.7883999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A59,1,1,50))*8.76","v":29.871600000000001},1167.4451999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":59.217599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":218.03639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":0},277.25399999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A59,1,1,50))*8.76","v":0},null,40.471200000000003,1095.7883999999999,0,0,29.871600000000001,218.03639999999999,0,1384.1675999999998,1444.6991999999998,0.95810089740480231]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":6.7451999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":1095.7883999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":26.542799999999996},1169.5475999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A60,1,1,50))*8.76","v":87.337199999999982},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A60,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A60,1,1,50))*8.76","v":233.01600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A60,1,1,50))*8.76","v":0},320.35320000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A60,1,1,50))*8.76","v":0},null,40.471200000000003,1095.7883999999999,0,0,26.542799999999996,233.01600000000002,0,1395.8183999999999,1489.9007999999999,0.93685324553151461]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":136.48079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":1095.7883999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":75.335999999999999},1348.0763999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A61,1,1,50))*8.76","v":158.81880000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A61,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A61,1,1,50))*8.76","v":424.07159999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A61,1,1,50))*8.76","v":0},582.8904,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A61,1,1,50))*8.76","v":0},null,40.471200000000003,1095.7883999999999,0,0,75.335999999999999,424.07159999999993,0,1635.6671999999999,1930.9667999999999,0.84707163271786956]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":355.39319999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":40.471200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":1095.7883999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":75.335999999999999},1566.9887999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A62,1,1,50))*8.76","v":318.16320000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A62,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A62,1,1,50))*8.76","v":613.19999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$O$8+$A62,1,1,50))*8.76","v":0},931.36320000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C37&\"!$C$1\"),$E$8+$A62,1,1,50))*8.76","v":0},null,40.471200000000003,1095.7883999999999,0,0,75.335999999999999,613.19999999999993,0,1824.7955999999999,2498.3519999999999,0.73039971949509119]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B39:$B62,$S64,T39:T62)","v":40.471200000000003},{"$f":"SUMIF($B39:$B62,$S64,U39:U62)","v":1095.7883999999999},0,0,{"$f":"SUMIF($B39:$B62,$S64,X39:X62)","v":29.871600000000001},218.03639999999999,0,1384.1675999999998,1444.6991999999998,0.95810089740480231,{"$f":"AB37&\" \"&S64&\": \"&TEXT(AA64,\"0,000\")&\" GWh (\"&TEXT(AC64,\"0%\")&\" of total dom.gen.)\"","v":"Burkina 2030: 1,384 GWh (96% of total dom.gen.)"}]
[]
[null,{"$f":"B37+1","v":2},{"$f":"VLOOKUP(B66,OtherParams!$B$29:$E$41,3,FALSE)","v":"CIw"},{"$f":"VLOOKUP(C66,OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C66","v":"CIw"},{"$f":"VLOOKUP(AA66,OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G67","v":"Hydro"},{"$f":"H67","v":"Biomass"},{"$f":"I67","v":"Solar PV"},{"$f":"J67","v":"Solar Thermal"},"Wind",{"$f":"O67","v":"Mini Hydro"},{"$f":"P67","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A68,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":5716.1628000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUM(C68:K68)","v":6514.5492000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":73.408799999999985},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":0},{"$f":"SUM(M68:P68)","v":73.408799999999985},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A68,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,0,0,{"$f":"SUM(T68:Z68)","v":798.38639999999998},{"$f":"Q68+L68","v":6587.9580000000005},{"$f":"AA68/AB68","v":0.12118875074795557}]
[{"$f":"A68+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":5900.0351999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A69,1,1,50))*8.76","v":0},6698.4215999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":108.9744},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":0},108.9744,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A69,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,0,0,798.38639999999998,{"$f":"Q69+L69","v":6807.3959999999997},{"$f":"AA69/AB69","v":0.1172822030626689}]
[{"$f":"A69+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":5900.0351999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A70,1,1,50))*8.76","v":0},6698.4215999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":149.79600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":0},149.79600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A70,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,0,0,798.38639999999998,6848.2175999999999,0.11658309455587393]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":7106.1120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A71,1,1,50))*8.76","v":0},7904.4984000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":102.5796},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":0},102.5796,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A71,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,0,0,798.38639999999998,8007.0780000000004,9.9710081505388098E-2]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":8380.6044000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A72,1,1,50))*8.76","v":0},9178.9907999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":96.535199999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":105.6456},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":0},202.18079999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A72,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,105.6456,0,904.03199999999993,9381.1715999999997,9.6366641454463955E-2]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":9505.738800000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A73,1,1,50))*8.76","v":0},10304.1252,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":99.951599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":120.9756},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":0},220.9272,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A73,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,120.9756,0,919.36199999999997,10525.0524,8.7349873906566011E-2]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":16536.777600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A74,1,1,50))*8.76","v":0},17335.164000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":103.36800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":136.5684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":0},239.93639999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A74,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,136.5684,0,934.95479999999998,17575.100399999999,5.3197693254713928E-2]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":22776.438000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A75,1,1,50))*8.76","v":0},23574.824400000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":107.04719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":152.59920000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":0},259.64640000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A75,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,152.59920000000002,0,950.98559999999998,23834.470800000003,3.9899589463509293E-2]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":22776.438000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A76,1,1,50))*8.76","v":0},23574.824400000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":110.63879999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":168.54239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":0},279.18119999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A76,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,168.54239999999999,0,966.92879999999991,23854.0056,4.0535280162758071E-2]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":22776.438000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A77,1,1,50))*8.76","v":0},23574.824400000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":114.40559999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":183.17159999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":0},297.57719999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A77,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,183.17159999999998,0,981.55799999999999,23872.401600000001,4.1116851854570008E-2]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":22776.438000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A78,1,1,50))*8.76","v":0},23574.824400000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":116.07},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":194.91},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":0},310.98,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A78,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,194.91,0,993.29639999999995,23885.804400000001,4.1585218708397355E-2]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":22776.438000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A79,1,1,50))*8.76","v":0},23574.824400000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":119.13600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":219},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":0},338.13600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A79,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,219,0,1017.3864,23912.9604,4.2545397264991076E-2]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":22776.438000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A80,1,1,50))*8.76","v":0},23574.824400000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":122.3772},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":245.28},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":0},367.65719999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A80,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,245.28,0,1043.6664000000001,23942.481600000003,4.3590569158044164E-2]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":22776.438000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A81,1,1,50))*8.76","v":0},23574.824400000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":125.7936},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":273.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":0},399.54359999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A81,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,273.75,0,1072.1363999999999,23974.368000000002,4.4720111078631969E-2]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":22776.438000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A82,1,1,50))*8.76","v":0},23574.824400000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":128.8596},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":303.79679999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":0},432.65639999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A82,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,303.79679999999996,0,1102.1831999999999,24007.480800000001,4.5909989856161827E-2]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":22776.438000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A83,1,1,50))*8.76","v":0},23574.824400000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":132.62639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":336.64679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":0},469.27319999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A83,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,336.64679999999998,0,1135.0331999999999,24044.097600000001,4.7206313120272805E-2]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":22776.438000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A84,1,1,50))*8.76","v":0},23574.824400000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":136.48079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":371.68680000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":0},508.16759999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A84,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,371.68680000000001,0,1170.0732,24082.992000000002,4.8585042921577185E-2]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":23418.195600000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":798.38639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A85,1,1,50))*8.76","v":0},24216.582000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":140.51039999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":408.91679999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":0},549.42719999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A85,1,1,50))*8.76","v":0},null,798.38639999999998,0,0,0,0,408.91679999999997,0,1207.3031999999998,24766.0092,4.8748395038147679E-2]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":25814.668799999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":1395.5555999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A86,1,1,50))*8.76","v":0},27210.224399999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":144.01439999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":448.33679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":0},592.35119999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A86,1,1,50))*8.76","v":0},null,1395.5555999999999,0,0,0,0,448.33679999999998,0,1843.8924,27802.5756,6.6320920281932441E-2]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":27550.5504},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":1395.5555999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A87,1,1,50))*8.76","v":0},28946.106,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":147.4308},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":490.73520000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":0},638.16600000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A87,1,1,50))*8.76","v":0},null,1395.5555999999999,0,0,0,0,490.73520000000002,0,1886.2908,29584.272000000001,6.375991945990761E-2]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":27898.760399999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":1851.5136},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A88,1,1,50))*8.76","v":0},29750.273999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":153.38759999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":532.08240000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":0},685.47,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A88,1,1,50))*8.76","v":0},null,1851.5136,0,0,0,0,532.08240000000001,0,2383.596,30435.743999999999,7.8315680405249832E-2]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":28763.284800000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":1851.5136},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},30614.7984,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A89,1,1,50))*8.76","v":160.13279999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A89,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A89,1,1,50))*8.76","v":557.66159999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A89,1,1,50))*8.76","v":0},717.79439999999988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A89,1,1,50))*8.76","v":0},null,1851.5136,0,0,0,0,557.66159999999991,0,2409.1751999999997,31332.592799999999,7.6890387443454722E-2]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":38140.689599999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":1851.5136},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},39992.203199999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A90,1,1,50))*8.76","v":236.08199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A90,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A90,1,1,50))*8.76","v":850.33319999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A90,1,1,50))*8.76","v":0},1086.4151999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A90,1,1,50))*8.76","v":0},null,1851.5136,0,0,0,0,850.33319999999992,0,2701.8467999999998,41078.618399999999,6.5772582069118471E-2]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":52678.347600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":1851.5136},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},54529.861199999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A91,1,1,50))*8.76","v":362.75159999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A91,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A91,1,1,50))*8.76","v":1060.5731999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$O$8+$A91,1,1,50))*8.76","v":0},1423.3247999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C66&\"!$C$1\"),$E$8+$A91,1,1,50))*8.76","v":0},null,1851.5136,0,0,0,0,1060.5731999999998,0,2912.0868,55953.186000000002,5.2045057809576738E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B68:$B91,$S93,T68:T91)","v":1851.5136},{"$f":"SUMIF($B68:$B91,$S93,U68:U91)","v":0},0,0,{"$f":"SUMIF($B68:$B91,$S93,X68:X91)","v":0},532.08240000000001,0,2383.596,30435.743999999999,7.8315680405249832E-2,{"$f":"AB66&\" \"&S93&\": \"&TEXT(AA93,\"0,000\")&\" GWh (\"&TEXT(AC93,\"0%\")&\" of total dom.gen.)\"","v":"Cote d'Ivoire 2030: 2,384 GWh (8% of total dom.gen.)"}]
[]
[null,{"$f":"B66+1","v":3},{"$f":"VLOOKUP(B95,OtherParams!$B$29:$E$41,3,FALSE)","v":"GAw"},{"$f":"VLOOKUP(C95,OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C95","v":"GAw"},{"$f":"VLOOKUP(AA95,OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G96","v":"Hydro"},{"$f":"H96","v":"Biomass"},{"$f":"I96","v":"Solar PV"},{"$f":"J96","v":"Solar Thermal"},"Wind",{"$f":"O96","v":"Mini Hydro"},{"$f":"P96","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A97,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":234.06719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUM(C97:K97)","v":234.06719999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":1.2264000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":0},{"$f":"SUM(M97:P97)","v":1.2264000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A97,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,{"$f":"SUM(T97:Z97)","v":0},{"$f":"Q97+L97","v":235.2936},{"$f":"AA97/AB97","v":0}]
[{"$f":"A97+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":236.958},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A98,1,1,50))*8.76","v":0},236.958,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":1.2264000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":0},1.2264000000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A98,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,0,{"$f":"Q98+L98","v":238.18440000000001},{"$f":"AA98/AB98","v":0}]
[{"$f":"A98+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":329.6388},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A99,1,1,50))*8.76","v":2.6279999999999997},332.26679999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":3.3287999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":0},3.3287999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A99,1,1,50))*8.76","v":0},null,0,0,0,0,2.6279999999999997,0,0,2.6279999999999997,335.59559999999999,7.8308535630383699E-3]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":400.15679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A100,1,1,50))*8.76","v":2.6279999999999997},402.78479999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":8.4971999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":0},8.4971999999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A100,1,1,50))*8.76","v":0},null,0,0,0,0,2.6279999999999997,0,0,2.6279999999999997,411.28199999999998,6.3897763578274758E-3]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":425.21039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":30.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A101,1,1,50))*8.76","v":16.118400000000001},471.98880000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":9.8112000000000013},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":7.8840000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":0},17.6952,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A101,1,1,50))*8.76","v":0},null,0,30.66,0,0,16.118400000000001,7.8840000000000003,0,54.662400000000005,489.68400000000003,0.11162790697674418]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":3.0659999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":510.00719999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":30.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A102,1,1,50))*8.76","v":16.118400000000001},559.85159999999985,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":8.9352},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":10.161599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":0},19.096799999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A102,1,1,50))*8.76","v":0},null,0,30.66,0,0,16.118400000000001,10.161599999999998,0,56.940000000000005,578.94839999999988,9.8350733847783353E-2]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":8.4095999999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":30.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A103,1,1,50))*8.76","v":16.118400000000001},716.65559999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":7.008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":15.768000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":0},22.776,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A103,1,1,50))*8.76","v":0},null,0,30.66,0,0,16.118400000000001,15.768000000000001,0,62.546400000000006,739.43159999999989,8.4587134225802649E-2]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":30.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A104,1,1,50))*8.76","v":16.118400000000001},708.24599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":17.957999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":0},24.615599999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A104,1,1,50))*8.76","v":0},null,0,30.66,0,0,16.118400000000001,17.957999999999998,0,64.736400000000003,732.86159999999995,8.8333731771455898E-2]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":30.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A105,1,1,50))*8.76","v":16.118400000000001},708.24599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":7.1832000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":20.410800000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":0},27.594000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A105,1,1,50))*8.76","v":0},null,0,30.66,0,0,16.118400000000001,20.410800000000002,0,67.1892,735.84,9.1309523809523799E-2]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":30.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A106,1,1,50))*8.76","v":16.118400000000001},708.24599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":7.6212000000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":24.002400000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":0},31.623600000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A106,1,1,50))*8.76","v":0},null,0,30.66,0,0,16.118400000000001,24.002400000000002,0,70.780799999999999,739.86959999999999,9.5666587733838501E-2]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":30.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A107,1,1,50))*8.76","v":16.118400000000001},708.24599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":8.1467999999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":27.6816},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":0},35.828400000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A107,1,1,50))*8.76","v":0},null,0,30.66,0,0,16.118400000000001,27.6816,0,74.460000000000008,744.07439999999997,0.10007063809748058]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":30.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A108,1,1,50))*8.76","v":16.118400000000001},708.24599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":8.4971999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":31.448399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":0},39.945599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A108,1,1,50))*8.76","v":0},null,0,30.66,0,0,16.118400000000001,31.448399999999999,0,78.226799999999997,748.19159999999999,0.10455450181477578]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":30.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A109,1,1,50))*8.76","v":16.118400000000001},708.24599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":8.8475999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":35.215199999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":0},44.062799999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A109,1,1,50))*8.76","v":0},null,0,30.66,0,0,16.118400000000001,35.215199999999996,0,81.993600000000001,752.30880000000002,0.10898928737773637]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":30.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A110,1,1,50))*8.76","v":16.118400000000001},708.24599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":9.1980000000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":38.719200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":0},47.917200000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A110,1,1,50))*8.76","v":0},null,0,30.66,0,0,16.118400000000001,38.719200000000001,0,85.497600000000006,756.16319999999996,0.11306765523632994]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":30.66},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A111,1,1,50))*8.76","v":16.118400000000001},708.24599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":9.636000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":0},53.436,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A111,1,1,50))*8.76","v":0},null,0,30.66,0,0,16.118400000000001,43.8,0,90.578400000000002,761.68200000000002,0.11891891891891893]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":33.550800000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A112,1,1,50))*8.76","v":16.118400000000001},711.13679999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":9.9863999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":45.727199999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":0},55.7136,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A112,1,1,50))*8.76","v":0},null,0,33.550800000000002,0,0,16.118400000000001,45.727199999999996,0,95.3964,766.85040000000004,0.12440027416038382]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":1.4892000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A113,1,1,50))*8.76","v":16.118400000000001},733.8252,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":10.424399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":47.829599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":0},58.253999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A113,1,1,50))*8.76","v":0},null,1.4892000000000001,54.75,0,0,16.118400000000001,47.829599999999999,0,120.18719999999999,792.07920000000001,0.1517363415173634]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":10.336799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A114,1,1,50))*8.76","v":16.118400000000001},742.67280000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":10.774799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":50.019599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":0},60.794399999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A114,1,1,50))*8.76","v":0},null,10.336799999999998,54.75,0,0,16.118400000000001,50.019599999999997,0,131.22479999999999,803.46720000000005,0.16332315743567377]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":16.819199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A115,1,1,50))*8.76","v":16.118400000000001},749.15520000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":11.2128},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":51.1584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":0},62.371200000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A115,1,1,50))*8.76","v":0},null,16.819199999999999,54.75,0,0,16.118400000000001,51.1584,0,138.846,811.52640000000008,0.17109240069084627]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":661.46760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":23.389199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A116,1,1,50))*8.76","v":16.118400000000001},755.72519999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":11.7384},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":51.1584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":0},62.896799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A116,1,1,50))*8.76","v":0},null,23.389199999999999,54.75,0,0,16.118400000000001,51.1584,0,145.416,818.62199999999996,0.17763509898341359]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":717.18119999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":23.389199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A117,1,1,50))*8.76","v":16.118400000000001},811.4387999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":12.176399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":51.1584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":0},63.334800000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A117,1,1,50))*8.76","v":0},null,23.389199999999999,54.75,0,0,16.118400000000001,51.1584,0,145.416,874.77359999999987,0.16623272581614262]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":935.74319999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":27.243599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":12.264000000000001},1030.0007999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A118,1,1,50))*8.76","v":12.6144},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A118,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A118,1,1,50))*8.76","v":51.1584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A118,1,1,50))*8.76","v":0},63.772800000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A118,1,1,50))*8.76","v":0},null,27.243599999999997,54.75,0,0,12.264000000000001,51.1584,0,145.416,1093.7735999999998,0.13294890277110366]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":1538.4312},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":27.243599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},1620.4248,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A119,1,1,50))*8.76","v":17.52},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A119,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A119,1,1,50))*8.76","v":51.1584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A119,1,1,50))*8.76","v":0},68.678399999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A119,1,1,50))*8.76","v":0},null,27.243599999999997,54.75,0,0,0,51.1584,0,133.15199999999999,1689.1032,7.8829996888289594E-2]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":2499.9287999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":27.243599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":54.75},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},2581.9223999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A120,1,1,50))*8.76","v":25.141200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A120,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A120,1,1,50))*8.76","v":51.1584},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$O$8+$A120,1,1,50))*8.76","v":0},76.299599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C95&\"!$C$1\"),$E$8+$A120,1,1,50))*8.76","v":0},null,27.243599999999997,54.75,0,0,0,51.1584,0,133.15199999999999,2658.2219999999993,5.0090624485088164E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B97:$B120,$S122,T97:T120)","v":23.389199999999999},{"$f":"SUMIF($B97:$B120,$S122,U97:U120)","v":54.75},0,0,{"$f":"SUMIF($B97:$B120,$S122,X97:X120)","v":16.118400000000001},51.1584,0,145.416,874.77359999999987,0.16623272581614262,{"$f":"AB95&\" \"&S122&\": \"&TEXT(AA122,\"0,000\")&\" GWh (\"&TEXT(AC122,\"0%\")&\" of total dom.gen.)\"","v":"Gambia 2030: 0,145 GWh (17% of total dom.gen.)"}]
[]
[null,{"$f":"B95+1","v":4},{"$f":"VLOOKUP(B124,OtherParams!$B$29:$E$41,3,FALSE)","v":"GHw"},{"$f":"VLOOKUP(C124,OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C124","v":"GHw"},{"$f":"VLOOKUP(AA124,OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G125","v":"Hydro"},{"$f":"H125","v":"Biomass"},{"$f":"I125","v":"Solar PV"},{"$f":"J125","v":"Solar Thermal"},"Wind",{"$f":"O125","v":"Mini Hydro"},{"$f":"P125","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[{"$f":"A126+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":1954.4436000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":1340.3675999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A127,1,1,50))*8.76","v":0},7014.9204,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":246.41879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":0},246.41879999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A127,1,1,50))*8.76","v":0},null,3720.1091999999999,0,0,0,0,0,0,3720.1091999999999,{"$f":"Q127+L127","v":7261.3392000000003},{"$f":"AA127/AB127","v":0.512317232060995}]
[{"$f":"A127+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":1886.5536},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":3086.9363999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A128,1,1,50))*8.76","v":0},8715.4992000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":156.01560000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":0},156.01560000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A128,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,0,0,0,3742.0092,8871.5148000000008,0.42180047989098768]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":12724.9512},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A131,1,1,50))*8.76","v":328.5},16795.4604,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":179.93039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":0},184.31039999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A131,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,328.5,4.38,0,4074.8892000000001,16979.770799999998,0.23998493548570163]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":12724.9512},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A132,1,1,50))*8.76","v":328.5},16795.4604,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":185.79959999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":0},190.17959999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A132,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,328.5,4.38,0,4074.8892000000001,16985.64,0.23990201134605468]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":12724.9512},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A135,1,1,50))*8.76","v":328.5},16795.4604,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":204.19559999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":0},208.57559999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A135,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,328.5,4.38,0,4074.8892000000001,17004.036,0.2396424707639998]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":10482.215999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A136,1,1,50))*8.76","v":328.5},14552.725199999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":207.78719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":0},212.16719999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A136,1,1,50))*8.76","v":0},null,3720.1091999999999,0,21.9,0,328.5,4.38,0,4074.8892000000001,14764.892399999999,0.27598502512622447]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":10482.215999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":1536.5039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A139,1,1,50))*8.76","v":328.5},16089.2292,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":257.54399999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":0},261.92399999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A139,1,1,50))*8.76","v":0},null,3720.1091999999999,1536.5039999999999,21.9,0,328.5,4.38,0,5611.3931999999995,16351.153200000001,0.3431802718355057]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":10482.215999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":2478.7295999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A140,1,1,50))*8.76","v":328.5},17031.4548,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":258.85799999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":0},263.23799999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A140,1,1,50))*8.76","v":0},null,3720.1091999999999,2478.7295999999997,21.9,0,328.5,4.38,0,6553.6187999999993,17294.692800000001,0.37893814453876851]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":12726.7032},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":4382.9784},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A143,1,1,50))*8.76","v":328.5},21180.1908,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":266.12880000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":0},270.50880000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A143,1,1,50))*8.76","v":0},null,3720.1091999999999,4382.9784,21.9,0,328.5,4.38,0,8457.8675999999996,21450.6996,0.39429332178984033]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":14133.646799999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":4382.9784},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A145,1,1,50))*8.76","v":328.5},22587.134399999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":285.57600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":0},289.95600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A145,1,1,50))*8.76","v":0},null,3720.1091999999999,4382.9784,21.9,0,328.5,4.38,0,8457.8675999999996,22877.090399999997,0.36970906055430897]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":44939.325600000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":4382.9784},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},53042.413200000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A148,1,1,50))*8.76","v":520.34399999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A148,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A148,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A148,1,1,50))*8.76","v":0},524.72399999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A148,1,1,50))*8.76","v":0},null,3720.1091999999999,4382.9784,0,0,0,4.38,0,8107.4675999999999,53567.137200000005,0.15135151930426477]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":101748.80159999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":3720.1091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":4382.9784},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},109851.88920000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A149,1,1,50))*8.76","v":908.32439999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A149,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A149,1,1,50))*8.76","v":4.38},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$O$8+$A149,1,1,50))*8.76","v":0},912.70439999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C124&\"!$C$1\"),$E$8+$A149,1,1,50))*8.76","v":0},null,3720.1091999999999,4382.9784,0,0,0,4.38,0,8107.4675999999999,110764.59360000001,7.319548004011274E-2]
[]
[null,{"$f":"B124+1","v":5},{"$f":"VLOOKUP(B153,OtherParams!$B$29:$E$41,3,FALSE)","v":"GUw"},{"$f":"VLOOKUP(C153,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C153","v":"GUw"},{"$f":"VLOOKUP(AA153,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"}]
[{"$f":"A155+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":133.3272},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":303.44639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A156,1,1,50))*8.76","v":0},436.77359999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":124.0416},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":0},124.0416,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A156,1,1,50))*8.76","v":0},null,303.44639999999998,0,0,0,0,0,0,303.44639999999998,{"$f":"Q156+L156","v":560.8152},{"$f":"AA156/AB156","v":0.54108091221493282}]
[{"$f":"A156+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":432.13079999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":303.44639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A157,1,1,50))*8.76","v":0},735.57719999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":17.432400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":0},17.432400000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A157,1,1,50))*8.76","v":0},null,303.44639999999998,0,0,0,0,0,0,303.44639999999998,753.00959999999998,0.40297812936249416]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":606.71760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A160,1,1,50))*8.76","v":0},606.71760000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":19.534800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":43.449599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":0},62.984399999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A160,1,1,50))*8.76","v":0},null,606.71760000000006,0,0,0,0,43.449599999999997,0,650.16720000000009,669.702,0.97083060824068035]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":606.71760000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A162,1,1,50))*8.76","v":0},606.71760000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":23.126399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":79.453199999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":0},102.5796,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A162,1,1,50))*8.76","v":0},null,606.71760000000006,0,0,0,0,79.453199999999995,0,686.1708000000001,709.29720000000009,0.96739533160429791]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":4751.9495999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A165,1,1,50))*8.76","v":0},4751.9495999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":27.243599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":193.33320000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":0},220.57679999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A165,1,1,50))*8.76","v":0},null,4751.9495999999999,0,0,0,0,193.33320000000001,0,4945.2828,4972.5263999999997,0.99452117539285467]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":6824.4779999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A166,1,1,50))*8.76","v":0},6824.4779999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":28.732799999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":213.83160000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":0},242.56440000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A166,1,1,50))*8.76","v":0},null,6824.4779999999992,0,0,0,0,213.83160000000001,0,7038.3095999999996,7067.0423999999994,0.99593425391080148]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A169,1,1,50))*8.76","v":0},10969.6224,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":286.10159999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":0},318.16319999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A169,1,1,50))*8.76","v":0},null,10969.6224,0,0,0,0,286.10159999999996,0,11255.724,11287.785599999999,0.99715962004097602]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A170,1,1,50))*8.76","v":0},10969.6224,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":33.287999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":310.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":0},344.26800000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A170,1,1,50))*8.76","v":0},null,10969.6224,0,0,0,0,310.98,0,11280.6024,11313.8904,0.99705777598835499]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A173,1,1,50))*8.76","v":0},10969.6224,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":36.178799999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":389.20679999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":0},425.38559999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A173,1,1,50))*8.76","v":0},null,10969.6224,0,0,0,0,389.20679999999999,0,11358.8292,11395.008,0.99682503075030748]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A174,1,1,50))*8.76","v":0},10969.6224,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":37.229999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":416.18759999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":0},453.41759999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A174,1,1,50))*8.76","v":0},null,10969.6224,0,0,0,0,416.18759999999997,0,11385.81,11423.04,0.99674079754601219]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":10969.6224},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},10969.6224,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A177,1,1,50))*8.76","v":50.019599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A177,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A177,1,1,50))*8.76","v":567.82319999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$O$8+$A177,1,1,50))*8.76","v":0},617.8427999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C153&\"!$C$1\"),$E$8+$A177,1,1,50))*8.76","v":0},null,10969.6224,0,0,0,0,567.82319999999993,0,11537.445600000001,11587.465200000001,0.99568330095179058]
[]
[null,{"$f":"B153+1","v":6},{"$f":"VLOOKUP(B182,OtherParams!$B$29:$E$41,3,FALSE)","v":"GBw"},{"$f":"VLOOKUP(C182,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C182","v":"GBw"},{"$f":"VLOOKUP(AA182,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G183","v":"Hydro"},{"$f":"H183","v":"Biomass"},{"$f":"I183","v":"Solar PV"},{"$f":"J183","v":"Solar Thermal"},"Wind",{"$f":"O183","v":"Mini Hydro"},{"$f":"P183","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[{"$f":"A185+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":126.6696},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A186,1,1,50))*8.76","v":0},126.6696,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":16.468800000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":0},16.468800000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A186,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,0,143.13839999999999,0]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":126.6696},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":10.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A187,1,1,50))*8.76","v":0},137.61959999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":14.541599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":0},14.541599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A187,1,1,50))*8.76","v":0},null,0,0,10.95,0,0,0,0,10.95,152.16119999999998,7.1963154864709278E-2]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":489.33359999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":19.71},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":10.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A190,1,1,50))*8.76","v":0},519.99360000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":7.4459999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":5.7816000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":0},13.227599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A190,1,1,50))*8.76","v":0},null,0,19.71,10.95,0,0,5.7816000000000001,0,36.441600000000001,533.22120000000007,6.8342368983078688E-2]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":526.12559999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":27.155999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":10.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A191,1,1,50))*8.76","v":0},564.23159999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":7.0956000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":0},14.629200000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A191,1,1,50))*8.76","v":0},null,0,27.155999999999999,10.95,0,0,7.5335999999999999,0,45.639599999999994,578.86079999999993,7.8843825665859568E-2]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":987.60239999999988},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":52.122},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":10.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A194,1,1,50))*8.76","v":0},1050.6743999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":5.3435999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":0},12.877199999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A194,1,1,50))*8.76","v":0},null,0,52.122,10.95,0,0,7.5335999999999999,0,70.60560000000001,1063.5515999999998,6.6386623836586792E-2]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":987.60239999999988},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":1.8395999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":72.357599999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":10.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A196,1,1,50))*8.76","v":0},1072.7495999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":6.57},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":0},14.1036,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A196,1,1,50))*8.76","v":0},null,1.8395999999999999,72.357599999999991,10.95,0,0,7.5335999999999999,0,92.680800000000005,1086.8531999999998,8.5274441847344257E-2]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":987.60239999999988},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":5.4311999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":109.14960000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":10.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A199,1,1,50))*8.76","v":0},1113.1332,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":7.7088000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":0},15.2424,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A199,1,1,50))*8.76","v":0},null,5.4311999999999996,109.14960000000001,10.95,0,0,7.5335999999999999,0,133.06440000000001,1128.3756000000001,0.11792562689232203]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":987.68999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":5.4311999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":123.1656},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":10.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A200,1,1,50))*8.76","v":0},1127.2367999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":8.1468000000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":0},15.680400000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A200,1,1,50))*8.76","v":0},null,5.4311999999999996,123.1656,10.95,0,0,7.5335999999999999,0,147.0804,1142.9171999999999,0.12868858741473138]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":1017.5616000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":5.4311999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":164.33760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":10.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A203,1,1,50))*8.76","v":0},1198.2804000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":9.5484000000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":0},17.082000000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A203,1,1,50))*8.76","v":0},null,5.4311999999999996,164.33760000000001,10.95,0,0,7.5335999999999999,0,188.25239999999999,1215.3624000000002,0.15489404641775981]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":1059.8724},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":5.4311999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":164.33760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":10.95},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A204,1,1,50))*8.76","v":0},1240.5912000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":10.074},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":0},17.607599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A204,1,1,50))*8.76","v":0},null,5.4311999999999996,164.33760000000001,10.95,0,0,7.5335999999999999,0,188.25239999999999,1258.1988000000001,0.14962055280930167]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":2185.9704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":5.4311999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":164.33760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},2355.7392,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A207,1,1,50))*8.76","v":24.790800000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A207,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A207,1,1,50))*8.76","v":7.5335999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$O$8+$A207,1,1,50))*8.76","v":0},32.324399999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C182&\"!$C$1\"),$E$8+$A207,1,1,50))*8.76","v":0},null,5.4311999999999996,164.33760000000001,0,0,0,7.5335999999999999,0,177.30240000000001,2388.0636,7.4245258794615021E-2]
[]
[null,{"$f":"B182+1","v":7},{"$f":"VLOOKUP(B211,OtherParams!$B$29:$E$41,3,FALSE)","v":"LIw"},{"$f":"VLOOKUP(C211,OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C211","v":"LIw"},{"$f":"VLOOKUP(AA211,OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"}]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A213,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":34.164000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUM(C213:K213)","v":34.164000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0},{"$f":"SUM(M213:P213)","v":0.26279999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A213,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,{"$f":"SUM(T213:Z213)","v":0},{"$f":"Q213+L213","v":34.4268},{"$f":"AA213/AB213","v":0}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":27.506399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":262.36199999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A216,1,1,50))*8.76","v":0},289.86839999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":2.8031999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":0},2.8031999999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A216,1,1,50))*8.76","v":0},null,0,262.36199999999997,0,0,0,0,0,262.36199999999997,292.67159999999996,0.89643819215803655]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":280.67039999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":320.26560000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":268.49399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A217,1,1,50))*8.76","v":0},869.42999999999984,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":3.8544},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":5.1683999999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":0},9.0228000000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A217,1,1,50))*8.76","v":0},null,0,268.49399999999997,0,0,0,5.1683999999999992,0,273.66239999999999,878.4527999999998,0.3115277223773435]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":542.59439999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A220,1,1,50))*8.76","v":0},2156.5368000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":16.819199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":0},20.761199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A220,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,0,0,0,16.819199999999999,0,1630.7616000000003,2177.2980000000002,0.74898410782538727]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":542.59439999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A221,1,1,50))*8.76","v":0},2156.5368000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":4.2047999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":24.09},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":0},28.294799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A221,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,0,0,0,24.09,0,1638.0324000000003,2184.8316000000004,0.74972936129265066]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":161.35920000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A224,1,1,50))*8.76","v":0},1775.3016000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":5.4311999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":55.801200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":0},61.232399999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A224,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,0,0,0,55.801200000000001,0,1669.7436000000005,1836.5340000000003,0.90918196994991662]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":161.35920000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A225,1,1,50))*8.76","v":0},1775.3016000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":5.7816000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":63.772800000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":0},69.554400000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A225,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,0,0,0,63.772800000000004,0,1677.7152000000003,1844.8560000000002,0.9094017094017095]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":542.59439999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A228,1,1,50))*8.76","v":0},2156.5368000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":7.0956000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":92.242799999999988},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":0},99.338399999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A228,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,0,0,0,92.242799999999988,0,1706.1852000000003,2255.8752000000004,0.75632960546753647]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":542.59439999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A230,1,1,50))*8.76","v":0},2156.5368000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":8.1467999999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":111.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":0},119.8368,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A230,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,0,0,0,111.69,0,1725.6324000000004,2276.3736000000004,0.75806203340260148]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":542.59439999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A233,1,1,50))*8.76","v":0},2156.5368000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":9.7236000000000011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":142.35},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":0},152.0736,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A233,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,0,0,0,142.35,0,1756.2924000000003,2308.6104000000005,0.76075738028382789]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":542.59439999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":1331.8704000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":282.072},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},2156.5368000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A234,1,1,50))*8.76","v":10.336799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A234,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A234,1,1,50))*8.76","v":151.10999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$O$8+$A234,1,1,50))*8.76","v":0},161.4468,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C211&\"!$C$1\"),$E$8+$A234,1,1,50))*8.76","v":0},null,1331.8704000000002,282.072,0,0,0,151.10999999999999,0,1765.0524000000003,2317.9836000000005,0.76146026227277874]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B213:$B236,$S238,T213:T236)","v":1331.8704000000002},{"$f":"SUMIF($B213:$B236,$S238,U213:U236)","v":282.072},0,0,{"$f":"SUMIF($B213:$B236,$S238,X213:X236)","v":0},142.35,0,1756.2924000000003,2308.6104000000005,0.76075738028382789,{"$f":"AB211&\" \"&S238&\": \"&TEXT(AA238,\"0,000\")&\" GWh (\"&TEXT(AC238,\"0%\")&\" of total dom.gen.)\"","v":"Liberia 2030: 1,756 GWh (76% of total dom.gen.)"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G241","v":"Hydro"},{"$f":"H241","v":"Biomass"},{"$f":"I241","v":"Solar PV"},{"$f":"J241","v":"Solar Thermal"},"Wind",{"$f":"O241","v":"Mini Hydro"},{"$f":"P241","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A242,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":423.45839999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":494.58960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUM(C242:K242)","v":918.048},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":1.1388},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":0},{"$f":"SUM(M242:P242)","v":1.1388},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A242,1,1,50))*8.76","v":0},null,494.58960000000002,0,0,0,0,0,0,{"$f":"SUM(T242:Z242)","v":494.58960000000002},{"$f":"Q242+L242","v":919.18679999999995},{"$f":"AA242/AB242","v":0.53807300104831801}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":596.55599999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A245,1,1,50))*8.76","v":0},843.32519999999988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":7.7964000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":0},7.7964000000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A245,1,1,50))*8.76","v":0},null,596.55599999999993,224.86920000000001,21.9,0,0,0,0,843.32519999999988,851.12159999999983,0.99083985179086054]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":633.96120000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A246,1,1,50))*8.76","v":0},880.73040000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":17.8704},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":33.287999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":0},51.1584,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A246,1,1,50))*8.76","v":0},null,633.96120000000008,224.86920000000001,21.9,0,0,33.287999999999997,0,914.01840000000004,931.88880000000006,0.98082346305696555]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":1675.4376},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A250,1,1,50))*8.76","v":0},1922.2068000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":22.775999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":82.519199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":0},105.29519999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A250,1,1,50))*8.76","v":0},null,1675.4376,224.86920000000001,21.9,0,0,82.519199999999998,0,2004.7260000000001,2027.5020000000002,0.98876647224022463]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":1675.4376},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A251,1,1,50))*8.76","v":0},1922.2068000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":23.038799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":94.17},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":0},117.2088,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A251,1,1,50))*8.76","v":0},null,1675.4376,224.86920000000001,21.9,0,0,94.17,0,2016.3768000000002,2039.4156000000003,0.98870323439714791]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":1675.4376},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A254,1,1,50))*8.76","v":0},1922.2068000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":25.491600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":142.35},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":0},167.8416,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A254,1,1,50))*8.76","v":0},null,1675.4376,224.86920000000001,21.9,0,0,142.35,0,2064.5568000000003,2090.0484000000001,0.98780334464981778]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":1675.4376},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A255,1,1,50))*8.76","v":0},1922.2068000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":26.542799999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":161.35920000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":0},187.90200000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A255,1,1,50))*8.76","v":0},null,1675.4376,224.86920000000001,21.9,0,0,161.35920000000002,0,2083.5660000000003,2110.1088,0.98742112255064773]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":1675.4376},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A258,1,1,50))*8.76","v":0},1922.2068000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":29.696400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":226.35839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":0},256.0548,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A258,1,1,50))*8.76","v":0},null,1675.4376,224.86920000000001,21.9,0,0,226.35839999999999,0,2148.5652,2178.2616000000003,0.98636692672725801]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":1675.4376},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A259,1,1,50))*8.76","v":0},1922.2068000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":30.747599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":251.14920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":0},281.89679999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A259,1,1,50))*8.76","v":0},null,1675.4376,224.86920000000001,21.9,0,0,251.14920000000001,0,2173.3560000000002,2204.1036000000004,0.98604983903660426]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":1675.4376},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":21.9},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A262,1,1,50))*8.76","v":0},1922.2068000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":33.550800000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":295.47479999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":0},329.02559999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A262,1,1,50))*8.76","v":0},null,1675.4376,224.86920000000001,21.9,0,0,295.47479999999996,0,2217.6815999999999,2251.2323999999999,0.98509669636950858]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":1675.4376},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":224.86920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":2.4528000000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},1902.7596000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A263,1,1,50))*8.76","v":34.689599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A263,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A263,1,1,50))*8.76","v":300.64319999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$O$8+$A263,1,1,50))*8.76","v":0},335.33279999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C240&\"!$C$1\"),$E$8+$A263,1,1,50))*8.76","v":0},null,1675.4376,224.86920000000001,2.4528000000000003,0,0,300.64319999999998,0,2203.4027999999998,2238.0924,0.984500371834514]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B242:$B265,$S267,T242:T265)","v":1675.4376},{"$f":"SUMIF($B242:$B265,$S267,U242:U265)","v":224.86920000000001},21.9,0,{"$f":"SUMIF($B242:$B265,$S267,X242:X265)","v":0},295.47479999999996,0,2217.6815999999999,2251.2323999999999,0.98509669636950858,{"$f":"AB240&\" \"&S267&\": \"&TEXT(AA267,\"0,000\")&\" GWh (\"&TEXT(AC267,\"0%\")&\" of total dom.gen.)\"","v":"Mali 2030: 2,218 GWh (99% of total dom.gen.)"}]
[]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A271,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":239.84879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUM(C271:K271)","v":239.84879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":0},{"$f":"SUM(M271:P271)","v":6.6575999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A271,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,{"$f":"SUM(T271:Z271)","v":0},{"$f":"Q271+L271","v":246.50639999999999},{"$f":"AA271/AB271","v":0}]
[{"$f":"A271+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":239.84879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A272,1,1,50))*8.76","v":0},239.84879999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":7.6212000000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":0},7.6212000000000009,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A272,1,1,50))*8.76","v":0},null,0,0,0,0,0,0,0,0,{"$f":"Q272+L272","v":247.46999999999997},{"$f":"AA272/AB272","v":0}]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":239.84879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A275,1,1,50))*8.76","v":266.39159999999998},602.25,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":27.593999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":18.396000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":0},45.989999999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A275,1,1,50))*8.76","v":0},null,0,92.067599999999999,0,0,266.39159999999998,18.396000000000001,0,376.85520000000002,648.24,0.58135135135135141]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A276,1,1,50))*8.76","v":266.39159999999998},362.40120000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":19.0092},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":21.023999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":0},40.033199999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A276,1,1,50))*8.76","v":0},null,0,92.067599999999999,0,0,266.39159999999998,21.023999999999997,0,379.48320000000001,402.43439999999998,0.94296909011754471]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":341.90280000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A279,1,1,50))*8.76","v":266.39159999999998},789.53880000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":16.3812},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":38.719200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":0},55.1004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A279,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,0,0,266.39159999999998,38.719200000000001,0,482.41319999999996,844.63920000000007,0.57114706492428946]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":341.90280000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A280,1,1,50))*8.76","v":266.39159999999998},789.53880000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":16.819199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":44.500799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":0},61.319999999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A280,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,0,0,266.39159999999998,44.500799999999998,0,488.19479999999999,850.85879999999997,0.57376711623597243]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":341.90280000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A284,1,1,50))*8.76","v":266.39159999999998},789.53880000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":18.658799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":76.649999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":0},95.308799999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A284,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,0,0,266.39159999999998,76.649999999999991,0,520.34399999999994,884.84760000000006,0.58806058806058792]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":341.90280000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A285,1,1,50))*8.76","v":266.39159999999998},789.53880000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":19.1844},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":86.198399999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":0},105.38279999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A285,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,0,0,266.39159999999998,86.198399999999992,0,529.89239999999995,894.92160000000001,0.59211041503523876]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":524.8116},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A288,1,1,50))*8.76","v":266.39159999999998},972.44759999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":20.498399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":122.90279999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":0},143.40119999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A288,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,0,0,266.39159999999998,122.90279999999998,0,566.59679999999992,1115.8488,0.50777202072538852]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":617.05439999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":3.9420000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A289,1,1,50))*8.76","v":266.39159999999998},1064.6904,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":21.286799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":135.69239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":0},156.97919999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A289,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,0,0,266.39159999999998,135.69239999999999,0,579.38639999999998,1221.6695999999999,0.47425785171375306]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":1004.3340000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":3.504},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":92.067599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":192.9828},1378.1232000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A292,1,1,50))*8.76","v":22.425599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A292,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A292,1,1,50))*8.76","v":171.87120000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A292,1,1,50))*8.76","v":0},194.29680000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A292,1,1,50))*8.76","v":0},null,85.234800000000007,92.067599999999999,0,0,192.9828,171.87120000000002,0,542.15640000000008,1572.4200000000003,0.34479108635097494]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":2881.4268000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":85.234800000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":36.792000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},3003.4536000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A293,1,1,50))*8.76","v":32.236799999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A293,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A293,1,1,50))*8.76","v":208.57559999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$O$8+$A293,1,1,50))*8.76","v":0},240.81239999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C269&\"!$C$1\"),$E$8+$A293,1,1,50))*8.76","v":0},null,85.234800000000007,36.792000000000002,0,0,0,208.57559999999998,0,330.60239999999999,3244.2660000000001,0.1019036046982584]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B271:$B294,$S296,T271:T294)","v":85.234800000000007},{"$f":"SUMIF($B271:$B294,$S296,U271:U294)","v":92.067599999999999},0,0,{"$f":"SUMIF($B271:$B294,$S296,X271:X294)","v":266.39159999999998},164.16239999999999,0,607.85639999999989,1407.4692,0.43187900665961282,{"$f":"AB269&\" \"&S296&\": \"&TEXT(AA296,\"0,000\")&\" GWh (\"&TEXT(AC296,\"0%\")&\" of total dom.gen.)\"","v":"Niger 2030: 0,608 GWh (43% of total dom.gen.)"}]
[]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A300,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":21069.464400000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":4635.441600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUM(C300:K300)","v":25704.906000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":64.823999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":0},{"$f":"SUM(M300:P300)","v":64.823999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A300,1,1,50))*8.76","v":0},null,4635.441600000001,0,0,0,0,0,0,{"$f":"SUM(T300:Z300)","v":4635.441600000001},{"$f":"Q300+L300","v":25769.730000000003},{"$f":"AA300/AB300","v":0.1798793235319113}]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":62633.824800000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":4635.441600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A303,1,1,50))*8.76","v":0},67269.266400000008,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":761.50679999999988},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":0},761.50679999999988,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A303,1,1,50))*8.76","v":0},null,4635.441600000001,0,0,0,0,0,0,4635.441600000001,68030.773200000011,6.8137423432959018E-2]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":60971.001599999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":4635.441600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A305,1,1,50))*8.76","v":0},65606.443199999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":702.3768},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":1051.3751999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":0},1753.752,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A305,1,1,50))*8.76","v":0},null,4635.441600000001,0,0,0,0,1051.3751999999999,0,5686.8168000000005,67360.195199999987,8.4423995255880749E-2]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":62360.25},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":4635.441600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A306,1,1,50))*8.76","v":0},66995.691600000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":719.8968000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":1431.5591999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":0},2151.4560000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A306,1,1,50))*8.76","v":0},null,4635.441600000001,0,0,0,0,1431.5591999999999,0,6067.0008000000007,69147.147600000011,8.7740434863577799E-2]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":66320.558399999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":15455.706},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A309,1,1,50))*8.76","v":0},81776.2644,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":796.02119999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":2494.7604000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":0},3290.7816000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A309,1,1,50))*8.76","v":0},null,15455.706,0,0,0,0,2494.7604000000001,0,17950.466400000001,85067.046000000002,0.21101551357502177]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":70886.9712},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":19833.078000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A310,1,1,50))*8.76","v":0},90720.049200000009,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":822.56400000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":2908.6704},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":0},3731.2344000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A310,1,1,50))*8.76","v":0},null,19833.078000000001,0,0,0,0,2908.6704,0,22741.7484,94451.28360000001,0.24077754725188297]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":76104.69},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":32965.194000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A313,1,1,50))*8.76","v":0},109069.88400000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":981.90840000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":4561.1567999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":0},5543.0652,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A313,1,1,50))*8.76","v":0},null,32965.194000000003,0,0,0,0,4561.1567999999997,0,37526.3508,114612.9492,0.32741807153497449]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":78766.328399999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":37342.565999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A314,1,1,50))*8.76","v":0},116108.89439999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":1036.5708},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":5204.9291999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":0},6241.5,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A314,1,1,50))*8.76","v":0},null,37342.565999999999,0,0,0,0,5204.9291999999996,0,42547.495199999998,122350.39439999999,0.34775118959485757]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":88312.801200000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":45404.394},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A317,1,1,50))*8.76","v":0},133717.19520000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":1201.2587999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":7407.7187999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":0},8608.9776000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A317,1,1,50))*8.76","v":0},null,45404.394,0,0,0,0,7407.7187999999996,0,52812.112800000003,142326.17280000003,0.37106395655149654]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":99816.958799999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":45404.394},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A320,1,1,50))*8.76","v":0},145221.35279999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":1308.3935999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":9639.7667999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":0},10948.160399999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A320,1,1,50))*8.76","v":0},null,45404.394,0,0,0,0,9639.7667999999994,0,55044.160799999998,156169.51319999999,0.35246418889394349]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":168853.20479999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":45404.394},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},214257.59879999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A322,1,1,50))*8.76","v":1965.8316000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A322,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A322,1,1,50))*8.76","v":13692.5808},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A322,1,1,50))*8.76","v":0},15658.412399999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A322,1,1,50))*8.76","v":0},null,45404.394,0,0,0,0,13692.5808,0,59096.974799999996,229916.01119999998,0.25703723064590117]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":254209.59359999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":45404.394},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":25083.5592},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},324697.54680000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A323,1,1,50))*8.76","v":2944.2360000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A323,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A323,1,1,50))*8.76","v":15330},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$O$8+$A323,1,1,50))*8.76","v":0},18274.236000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C298&\"!$C$1\"),$E$8+$A323,1,1,50))*8.76","v":0},null,45404.394,25083.5592,0,0,0,15330,0,85817.953200000004,342971.78279999999,0.25021869874946462]
[]
[null,{"$f":"B298+1","v":11},{"$f":"VLOOKUP(B327,OtherParams!$B$29:$E$41,3,FALSE)","v":"SEw"},{"$f":"VLOOKUP(C327,OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C327","v":"SEw"},{"$f":"VLOOKUP(AA327,OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"}]
[{"$f":"A329+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":2077.6091999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":367.2192},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":164.95079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A330,1,1,50))*8.76","v":0},2609.7791999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":14.629199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":0},14.629199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A330,1,1,50))*8.76","v":0},null,164.95079999999999,0,0,0,0,0,0,164.95079999999999,{"$f":"Q330+L330","v":2624.4083999999998},{"$f":"AA330/AB330","v":6.2852565172402286E-2}]
[{"$f":"A330+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":2293.5432000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":367.2192},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":164.95079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A331,1,1,50))*8.76","v":0},2825.7132000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":0},32.061599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A331,1,1,50))*8.76","v":0},null,164.95079999999999,0,0,0,0,0,0,164.95079999999999,2857.7748000000006,5.7720013487416837E-2]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":103.7184},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":1225.3488},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":244.92959999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":494.85239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A334,1,1,50))*8.76","v":686.25840000000005},2755.1075999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":38.719200000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":61.670400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":0},100.3896,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A334,1,1,50))*8.76","v":0},null,244.92959999999999,494.85239999999999,0,0,686.25840000000005,61.670400000000001,0,1487.7107999999998,2855.4971999999998,0.52099886492622016]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":858.12959999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":384.82680000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":494.85239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A337,1,1,50))*8.76","v":686.25840000000005},4297.8311999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":47.303999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":125.5308},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":0},172.8348,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A337,1,1,50))*8.76","v":0},null,384.82680000000005,494.85239999999999,0,0,686.25840000000005,125.5308,0,1691.4684000000002,4470.6659999999993,0.37834819241696888]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":884.67239999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":494.85239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A339,1,1,50))*8.76","v":686.25840000000005},4324.286399999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":51.070799999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":172.3092},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":0},223.38,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A339,1,1,50))*8.76","v":0},null,384.73919999999998,494.85239999999999,0,0,686.25840000000005,172.3092,0,1738.1591999999998,4547.6663999999992,0.38220903802442502]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":858.12959999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":494.85239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A340,1,1,50))*8.76","v":686.25840000000005},4297.7435999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":53.523599999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":194.03399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":0},247.55759999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A340,1,1,50))*8.76","v":0},null,384.73919999999998,494.85239999999999,0,0,686.25840000000005,194.03399999999999,0,1759.884,4545.3011999999999,0.38718754215892226]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":858.12959999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":494.85239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A343,1,1,50))*8.76","v":686.25840000000005},4297.7435999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":60.881999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":259.82159999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":0},320.70359999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A343,1,1,50))*8.76","v":0},null,384.73919999999998,494.85239999999999,0,0,686.25840000000005,259.82159999999999,0,1825.6715999999999,4618.4471999999996,0.39529987481506773]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":858.12959999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":494.85239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A344,1,1,50))*8.76","v":686.25840000000005},4297.7435999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":63.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":294.86159999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":0},358.37159999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A344,1,1,50))*8.76","v":0},null,384.73919999999998,494.85239999999999,0,0,686.25840000000005,294.86159999999995,0,1860.7115999999999,4656.1152000000002,0.39962748344370858]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":858.12959999999987},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":384.73919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":1265.82},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A347,1,1,50))*8.76","v":686.25840000000005},5068.7111999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":71.744399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":385.87799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":0},457.62239999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A347,1,1,50))*8.76","v":0},null,384.73919999999998,1265.82,0,0,686.25840000000005,385.87799999999999,0,2722.6956,5526.3335999999999,0.49267666360206702]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":1087.2036000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":405.9384},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":1320.6575999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A348,1,1,50))*8.76","v":686.25840000000005},5373.8219999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":74.547600000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":403.22280000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":0},477.7704,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A348,1,1,50))*8.76","v":0},null,405.9384,1320.6575999999998,0,0,686.25840000000005,403.22280000000001,0,2816.0771999999997,5851.5923999999995,0.48124971930717525]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":1873.7639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":10581.028799999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":475.58040000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":1185.7536},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":0},14116.126799999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A351,1,1,50))*8.76","v":127.7208},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A351,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A351,1,1,50))*8.76","v":455.95799999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A351,1,1,50))*8.76","v":0},583.67879999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A351,1,1,50))*8.76","v":0},null,475.58040000000005,1185.7536,0,0,0,455.95799999999997,0,2117.2919999999999,14699.805599999998,0.14403537418209125]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":187.37639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":24278.427600000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":475.58040000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":1095.7883999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":0},26037.172800000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A352,1,1,50))*8.76","v":212.16719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A352,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A352,1,1,50))*8.76","v":455.95799999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$O$8+$A352,1,1,50))*8.76","v":0},668.12519999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C327&\"!$C$1\"),$E$8+$A352,1,1,50))*8.76","v":0},null,475.58040000000005,1095.7883999999999,0,0,0,455.95799999999997,0,2027.3267999999998,26705.298000000003,7.5914779157304282E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B329:$B352,$S354,T329:T352)","v":405.9384},{"$f":"SUMIF($B329:$B352,$S354,U329:U352)","v":1320.6575999999998},0,0,{"$f":"SUMIF($B329:$B352,$S354,X329:X352)","v":686.25840000000005},418.37759999999997,0,2831.2319999999995,6311.579999999999,0.44857737682165161,{"$f":"AB327&\" \"&S354&\": \"&TEXT(AA354,\"0,000\")&\" GWh (\"&TEXT(AC354,\"0%\")&\" of total dom.gen.)\"","v":"Senegal 2030: 2,831 GWh (45% of total dom.gen.)"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G357","v":"Hydro"},{"$f":"H357","v":"Biomass"},{"$f":"I357","v":"Solar PV"},{"$f":"J357","v":"Solar Thermal"},"Wind",{"$f":"O357","v":"Mini Hydro"},{"$f":"P357","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[{"$f":"A359+1","v":6},2012,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":147.43079999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":158.29319999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A360,1,1,50))*8.76","v":0},305.72399999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":286.9776},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":0},286.9776,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A360,1,1,50))*8.76","v":0},null,158.29319999999998,0,0,0,0,0,0,158.29319999999998,592.70159999999987,0.26707064735441921]
[7,2013,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":147.43079999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":158.29319999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A361,1,1,50))*8.76","v":0},337.78559999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":587.35799999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":9.1104000000000003},596.46839999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A361,1,1,50))*8.76","v":0},null,158.29319999999998,0,32.061599999999999,0,0,0,9.1104000000000003,199.46519999999998,934.25399999999991,0.21350210970464134]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":112.3032},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":1534.4892000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":395.33879999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":78.927599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A364,1,1,50))*8.76","v":0},2153.1204000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":30.922800000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":29.258399999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":9.1104000000000003},69.291600000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A364,1,1,50))*8.76","v":0},null,395.33879999999994,78.927599999999998,32.061599999999999,0,0,29.258399999999998,9.1104000000000003,544.69679999999994,2222.4120000000003,0.24509262908947571]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":1534.4892000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":1175.5044},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":78.927599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A365,1,1,50))*8.76","v":0},2820.9828000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":30.3096},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":44.325599999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":9.1104000000000003},83.745599999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A365,1,1,50))*8.76","v":0},null,1175.5044,78.927599999999998,32.061599999999999,0,0,44.325599999999994,9.1104000000000003,1339.9295999999999,2904.7284000000004,0.46129256008926678]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":1534.4892000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":1375.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":940.82400000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A368,1,1,50))*8.76","v":0},3882.6948000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":67.1892},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":140.68559999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":9.1104000000000003},216.98519999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A368,1,1,50))*8.76","v":0},null,1375.32,940.82400000000007,32.061599999999999,0,0,140.68559999999999,9.1104000000000003,2498.0016000000001,4099.68,0.60931623931623924]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":1534.4892000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":1375.32},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":940.82400000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A369,1,1,50))*8.76","v":0},3882.6948000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":72.27},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":166.52760000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":9.1104000000000003},247.90799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A369,1,1,50))*8.76","v":0},null,1375.32,940.82400000000007,32.061599999999999,0,0,166.52760000000001,9.1104000000000003,2523.8436000000002,4130.6028000000006,0.61101096430767921]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":456.48360000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":1713.5436},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":940.82400000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A371,1,1,50))*8.76","v":0},3142.9128000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":34.339199999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":201.5676},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":9.1104000000000003},245.0172,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A371,1,1,50))*8.76","v":0},null,1713.5436,940.82400000000007,32.061599999999999,0,0,201.5676,9.1104000000000003,2897.1071999999999,3387.9300000000003,0.85512605042016798]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":1476.06},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":3625.8516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":940.82400000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A374,1,1,50))*8.76","v":0},6074.7972,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":36.353999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":254.82839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":9.1104000000000003},300.2928,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A374,1,1,50))*8.76","v":0},null,3625.8516,940.82400000000007,32.061599999999999,0,0,254.82839999999999,9.1104000000000003,4862.6760000000004,6375.09,0.76276193747852972]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":1534.4892000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":3625.8516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":940.82400000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A377,1,1,50))*8.76","v":0},6133.2264000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":39.770400000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":308.87759999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":9.1104000000000003},357.75839999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A377,1,1,50))*8.76","v":0},null,3625.8516,940.82400000000007,32.061599999999999,0,0,308.87759999999997,9.1104000000000003,4916.7251999999999,6490.9848000000002,0.75746983724257055]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":1534.4892000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":3625.8516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":940.82400000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":32.061599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A378,1,1,50))*8.76","v":0},6133.2264000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":40.558800000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":318.25079999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":9.1104000000000003},367.92,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A378,1,1,50))*8.76","v":0},null,3625.8516,940.82400000000007,32.061599999999999,0,0,318.25079999999997,9.1104000000000003,4926.0983999999999,6501.1464000000005,0.75772765246449447]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":3625.8516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":1669.6559999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},5295.5075999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A381,1,1,50))*8.76","v":39.507599999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A381,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A381,1,1,50))*8.76","v":374.22719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$O$8+$A381,1,1,50))*8.76","v":0},413.73479999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C356&\"!$C$1\"),$E$8+$A381,1,1,50))*8.76","v":0},null,3625.8516,1669.6559999999999,0,0,0,374.22719999999998,0,5669.7348000000002,5709.2424000000001,0.99308006260165094]
[]
[null,{"$f":"B356+1","v":13},{"$f":"VLOOKUP(B385,OtherParams!$B$29:$E$41,3,FALSE)","v":"TBw"},{"$f":"VLOOKUP(C385,OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE",null,null,null,null,null,null,null,{"$f":"C385","v":"TBw"},{"$f":"VLOOKUP(AA385,OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"}]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy",null,{"$f":"G386","v":"Hydro"},{"$f":"H386","v":"Biomass"},{"$f":"I386","v":"Solar PV"},{"$f":"J386","v":"Solar Thermal"},"Wind",{"$f":"O386","v":"Mini Hydro"},{"$f":"P386","v":"Dist.Solar PV"},"Total RE","Total Dom","RE Share"]
[{"$f":"A387+1","v":5},2011,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":19.972799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":90.841199999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A388,1,1,50))*8.76","v":0},110.81399999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":63.5976},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":0},63.5976,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A388,1,1,50))*8.76","v":0},null,90.841199999999986,0,0,0,0,0,0,90.841199999999986,{"$f":"Q388+L388","v":174.41159999999999},{"$f":"AA388/AB388","v":0.52084379708689099}]
[8,2014,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":90.841199999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A391,1,1,50))*8.76","v":0},337.3476,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":133.94039999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":57.465599999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":0},191.40599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A391,1,1,50))*8.76","v":0},null,90.841199999999986,202.53120000000001,43.8,0,0,57.465599999999995,0,394.63799999999998,528.75360000000001,0.74635520212060957]
[9,2015,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":3372.9503999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":90.841199999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A392,1,1,50))*8.76","v":0},3710.1227999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":86.37360000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":64.385999999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":0},150.75960000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A392,1,1,50))*8.76","v":0},null,90.841199999999986,202.53120000000001,43.8,0,0,64.385999999999996,0,401.55840000000001,3860.8823999999995,0.10400689749058403]
[10,2016,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":3372.9503999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":90.841199999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A393,1,1,50))*8.76","v":0},3710.1227999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":81.117599999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":70.780799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":0},151.89839999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A393,1,1,50))*8.76","v":0},null,90.841199999999986,202.53120000000001,43.8,0,0,70.780799999999999,0,407.95319999999998,3862.0211999999997,0.10563204572776556]
[11,2017,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":1126.7988000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A394,1,1,50))*8.76","v":0},1701.2796000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":75.248400000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":77.350799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":0},152.5992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A394,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,0,77.350799999999992,0,651.83159999999998,1853.8788,0.35160421490336907]
[12,2018,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":2097.5819999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A395,1,1,50))*8.76","v":0},2672.0628000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":69.8172},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":83.9208},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":0},153.738,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A395,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,0,83.9208,0,658.40160000000003,2825.8008,0.232996465992932]
[13,2019,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A396,1,1,50))*8.76","v":0},574.65599999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":64.473600000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":91.279200000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":0},155.75280000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A396,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,0,91.279200000000003,0,665.76,730.40879999999993,0.9114895658431279]
[14,2020,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A397,1,1,50))*8.76","v":0},574.65599999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":57.728400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":98.55},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":0},156.2784,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A397,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,0,98.55,0,673.0308,730.93439999999998,0.92078139980824547]
[15,2021,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A398,1,1,50))*8.76","v":0},574.65599999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":60.531599999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":113.0916},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":0},173.6232,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A398,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,0,113.0916,0,687.57240000000002,748.27919999999995,0.91887145867478348]
[16,2022,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A399,1,1,50))*8.76","v":0},574.65599999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":63.51},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":128.42160000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":0},191.9316,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A399,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,0,128.42160000000001,0,702.90240000000006,766.58759999999995,0.91692378013941278]
[17,2023,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":328.14960000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A400,1,1,50))*8.76","v":0},574.65599999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":66.751199999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":145.94159999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":0},212.69279999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A400,1,1,50))*8.76","v":0},null,328.14960000000002,202.53120000000001,43.8,0,0,145.94159999999999,0,720.42240000000004,787.34879999999998,0.91499777481085898]
[18,2024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":469.0104},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":202.53120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A401,1,1,50))*8.76","v":0},715.51679999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":70.167599999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":169.33079999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":0},239.49839999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A401,1,1,50))*8.76","v":0},null,469.0104,202.53120000000001,43.8,0,0,169.33079999999998,0,884.67239999999993,955.01519999999994,0.92634379013025137]
[19,2025,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":469.0104},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":627.82920000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A402,1,1,50))*8.76","v":0},1140.8147999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":80.50439999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":190.26719999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":0},270.77159999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A402,1,1,50))*8.76","v":0},null,469.0104,627.82920000000001,43.8,0,0,190.26719999999997,0,1330.9068,1411.5863999999999,0.94284473128956192]
[20,2026,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":469.0104},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":967.98},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A403,1,1,50))*8.76","v":0},1480.9656,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":82.343999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":213.65639999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":0},296.00040000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A403,1,1,50))*8.76","v":0},null,469.0104,967.98,43.8,0,0,213.65639999999999,0,1694.4468000000002,1776.9659999999999,0.95356174513187097]
[21,2027,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":469.0104},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":1350.6168},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A404,1,1,50))*8.76","v":0},1863.6024,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":81.03},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":238.3596},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":0},319.38959999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A404,1,1,50))*8.76","v":0},null,469.0104,1350.6168,43.8,0,0,238.3596,0,2101.7867999999999,2182.9920000000002,0.9628009630818618]
[22,2028,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":469.0104},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":1702.5936000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A405,1,1,50))*8.76","v":0},2215.5792000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":85.059599999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":265.34039999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":0},350.4,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A405,1,1,50))*8.76","v":0},null,469.0104,1702.5936000000002,43.8,0,0,265.34039999999999,0,2480.7444000000005,2565.9792000000002,0.96678273931448866]
[23,2029,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":469.0104},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":2069.9004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A406,1,1,50))*8.76","v":0},2582.8860000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":89.35199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":294.59880000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":0},383.95080000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A406,1,1,50))*8.76","v":0},null,469.0104,2069.9004,43.8,0,0,294.59880000000004,0,2877.3096000000005,2966.8368000000005,0.96982402267627255]
[24,2030,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":469.0104},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":2374.5731999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":43.8},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A407,1,1,50))*8.76","v":0},2887.5587999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":93.731999999999985},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":322.19279999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":0},415.92479999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A407,1,1,50))*8.76","v":0},null,469.0104,2374.5731999999998,43.8,0,0,322.19279999999998,0,3209.5763999999999,3303.4835999999996,0.9715732810055423]
[25,2031,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0.17519999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":469.0104},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":3220.7016000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":4.9056000000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},3694.7928000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A408,1,1,50))*8.76","v":95.834400000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A408,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A408,1,1,50))*8.76","v":342.42840000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A408,1,1,50))*8.76","v":0},438.26280000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A408,1,1,50))*8.76","v":0},null,469.0104,3220.7016000000003,4.9056000000000006,0,0,342.42840000000001,0,4037.0460000000003,4133.0556000000006,0.97677031008244841]
[26,2040,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":6505.4387999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":700.97520000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":4194.5508},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},11400.9648,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A409,1,1,50))*8.76","v":160.22039999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A409,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A409,1,1,50))*8.76","v":592.61400000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A409,1,1,50))*8.76","v":0},752.83439999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A409,1,1,50))*8.76","v":0},null,700.97520000000009,4194.5508,0,0,0,592.61400000000003,0,5488.1399999999994,12153.799199999999,0.45155756728315866]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),D$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),E$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":21890.626799999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),F$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),G$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":700.97520000000009},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),H$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":4194.5508},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),I$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),J$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),K$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},26786.1528,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A410,1,1,50))*8.76","v":283.1232},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),N$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A410,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),O$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A410,1,1,50))*8.76","v":1118.652},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$P$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$O$8+$A410,1,1,50))*8.76","v":0},1401.7752,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$F$8,1,1,50),R$1,OFFSET(INDIRECT(\"Raw\"&C385&\"!$C$1\"),$E$8+$A410,1,1,50))*8.76","v":0},null,700.97520000000009,4194.5508,0,0,0,1118.652,0,6014.1779999999999,28187.928,0.21336005966809621]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S$4","v":2030},{"$f":"SUMIF($B387:$B410,$S412,T387:T410)","v":469.0104},{"$f":"SUMIF($B387:$B410,$S412,U387:U410)","v":2374.5731999999998},43.8,0,{"$f":"SUMIF($B387:$B410,$S412,X387:X410)","v":0},322.19279999999998,0,3209.5763999999999,3303.4835999999996,0.9715732810055423,{"$f":"AB385&\" \"&S412&\": \"&TEXT(AA412,\"0,000\")&\" GWh (\"&TEXT(AC412,\"0%\")&\" of total dom.gen.)\"","v":"Togo/Benin 2030: 3,210 GWh (97% of total dom.gen.)"}]
[]
[]
[]
[]
[]
[null,null,"New Capacity Additions"]
[]
[null,null,null,"BUw"]
[null,null,"Cent.",{"$f":"$D$420&\"SecNewCap\"","v":"BUwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D421,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":0},1]

{"sheet":"Sum","index":6,"n_rows":153,"n_cols":55,"rows_kept":153,"cut":false,"hidden":false,"merged":[]}
[null,null,"C","O","G","N","H","B","S","T","W","Total","I","Exp",null,"*","O","B","H","S",null,"Z"]
[null,"RE",0,0,0,0,1,1,1,1,1,null,null,null,null,null,0,1,1,1]
[null,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,4,FALSE)","v":"Burkina"},null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,1,{"$f":"VLOOKUP($B$4,OtherParams!$B$29:$E$41,3,FALSE)","v":"BUw"},null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,"Electricity Energy Balance",null,null,null,null,null,"BUR","CIV","GAM","GHA","GUI","GBI","LIB","MAL","NIG","NGA","SEN","SIE","TBN"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","non desservie","Pertes (GWh)","Pertes (%)","RE share","w RE","W Dom share"]
[null,null,"Cent.",{"$f":"C4&\"SecElcOut\"","v":"BUwSecElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":280},1,null,null,null,null,null,null,{"$f":"C4&\"FinaleElc\"","v":"BUwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),M8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":478},3,null,"Decent.",{"$f":"$C$4&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R8,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":313},2]
["GWh",null,{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C9","v":"Coal"},{"$f":"D9","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind",{"$f":"O9","v":"Net Imports"},{"$f":"Q9","v":"Dist. Oil"},"Dist. Biomass","Mini Hydro","Dist.Solar PV","Final Demand","Total"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$8+A10,0)","v":2010},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":7667.9784},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":28499.784},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":10406.529599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A10,1,1,50)))*8.76","v":0},{"$f":"SUM(C10:K10)","v":46814.140799999994},{"$f":"TransRaw!DQ9*8.76","v":3499.4448000000002},{"$f":"TransRaw!DQ36*8.76","v":3604.1268},{"$f":"M10-N10","v":-104.68199999999979},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A10,1,1,50)))*8.76","v":39195.744000000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":1441.4580000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":0},{"$f":"SUM(Q10:T10)","v":1441.4580000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A10,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A10,1,1,50)))*8.76","v":0},{"$f":"U10+L10+O10-P10","v":8955.1727999999857},{"$f":"W10/(L10+O10)","v":0.19172075699579691},{"$f":"SUMPRODUCT($C$2:$T$2,C10:T10)/(L10+U10)","v":0.21565434599891442},{"$f":"(SUMPRODUCT($C$2:$K$2,C10:K10)*(1-X10)+SUMPRODUCT($Q$2:$T$2,Q10:T10))/P10","v":0.21459936740552316},{"$f":"(L10*(1-X10)+U10)/P10","v":1.0021587111018013},null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$10:$B$33,$AM10,C$10:C$33)","v":239.84879999999998},{"$f":"SUMIF($B$10:$B$33,$AM10,D$10:D$33)","v":7667.9784},28499.784,0,10406.529599999998,0,0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM10,O$10:O$33)","v":-104.68199999999979},{"$f":"SUMIF($B$10:$B$33,$AM10,Q$10:Q$33)","v":1441.4580000000001},0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM10,P$10:P$33)","v":39195.744000000006},{"$f":"SUM(AN10:BA10)","v":48150.916799999992}]
[{"$f":"A10+1","v":5},2011,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":6379.2948000000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":47270.098799999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":10406.529599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A11,1,1,50)))*8.76","v":0},{"$f":"SUM(C11:K11)","v":64295.771999999997},{"$f":"TransRaw!DQ10*8.76","v":9698.2836000000007},{"$f":"TransRaw!DQ37*8.76","v":9957.6671999999999},-259.38359999999921,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A11,1,1,50)))*8.76","v":54206.004000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":1376.7215999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":0},{"$f":"SUM(Q11:T11)","v":1376.7215999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A11,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A11,1,1,50)))*8.76","v":0},{"$f":"U11+L11+O11-P11","v":11207.106},{"$f":"W11/(L11+O11)","v":0.17501152516590085},0.15846100900910512,0.15838221505905337,{"$f":"(L11*(1-X11)+U11)/P11","v":1.0039476896426636},null,null,null,null,null,null,null,null,null,null,null,2020,{"$f":"SUMIF($B$10:$B$33,$AM11,C$10:C$33)","v":2215.6668},3.9420000000000002,108756.62639999999,0,34324.745999999999,2329.3715999999999,130.61160000000001,0,1327.1399999999999,{"$f":"SUMIF($B$10:$B$33,$AM11,O$10:O$33)","v":-771.23039999999673},1441.6332000000002,0,4011.9048000000003,9.1104000000000003,{"$f":"SUMIF($B$10:$B$33,$AM11,P$10:P$33)","v":136658.628},{"$f":"SUM(AN11:BA11)","v":153779.52240000002}]
[{"$f":"A11+1","v":6},2012,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":6491.5980000000009},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":67988.199599999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":10406.529599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":224.86920000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":87.6},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A12,1,1,50)))*8.76","v":2.6279999999999997},85441.273199999996,{"$f":"TransRaw!DQ11*8.76","v":9190.7291999999998},{"$f":"TransRaw!DQ38*8.76","v":9435.6587999999992},-244.92959999999948,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A12,1,1,50)))*8.76","v":72672.959999999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":1528.0068000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":0},1528.0068000000001,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A12,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A12,1,1,50)))*8.76","v":0},14051.390400000004,0.1649295005660314,0.12328062046736502,0.12320007670831933,1.0028144372184395,null,null,null,null,null,null,null,null,null,null,null,2030,2646.8339999999998,5.2559999999999993,149219.41679999998,0,69608.274000000005,10932.918,130.61160000000001,0,1327.1399999999999,{"$f":"SUMIF($B$10:$B$33,$AM12,O$10:O$33)","v":-905.69639999999345},2160.3035999999997,0,12556.583999999999,9.1104000000000003,225716.29199999996,{"$f":"SUM(AN12:BA12)","v":247690.75200000004}]
[7,2013,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":3460.4627999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":76720.868400000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":10588.4748},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":487.2312},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A13,1,1,50)))*8.76","v":2.6279999999999997},91630.125599999999,{"$f":"TransRaw!DQ12*8.76","v":13173.988800000001},{"$f":"TransRaw!DQ39*8.76","v":13544.624400000001},-370.63559999999961,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A13,1,1,50)))*8.76","v":78638.52},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":1867.8072},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":9.1104000000000003},1876.9176,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A13,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A13,1,1,50)))*8.76","v":0},14497.887600000002,0.15886443809843778,0.11997017140201906,0.12000929259070546,1.0039644029880868,null,null,null,null,null,null,null,null,null,null,null,2040,4755.1908000000003,136.48079999999999,273205.91639999999,0,70076.233200000002,13860.8604,0,0,75.335999999999999,{"$f":"SUMIF($B$10:$B$33,$AM13,O$10:O$33)","v":-771.3179999999993},3383.1119999999996,0,17803.736399999998,0,348030.42,{"$f":"SUM(AN13:BA13)","v":382525.54800000007}]
[8,2014,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":239.84879999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":3133.4519999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":81253.117199999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":10625.88},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":1344.1344000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A14,1,1,50)))*8.76","v":1031.49},97758.534,{"$f":"TransRaw!DQ13*8.76","v":8754.3059999999987},{"$f":"TransRaw!DQ40*8.76","v":9012.988800000001},-258.68280000000232,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A14,1,1,50)))*8.76","v":85446.791999999987},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":1285.8804},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":1246.2852},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":9.1104000000000003},2541.2760000000003,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A14,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A14,1,1,50)))*8.76","v":0},14594.335200000001,0.14968571767420297,0.14344505338544511,0.14537492983890044,1.0025742532198521,null,null,null,null,null,null,null,null,null,null,null,2050,5404.4819999999991,447.81120000000004,459491.69639999996,0,70167.775200000004,40276.9908,0,0,75.335999999999999,{"$f":"SUMIF($B$10:$B$33,$AM14,O$10:O$33)","v":-1331.5199999999968},5441.887200000001,0,20783.888399999996,0,544627.59600000002,{"$f":"SUM(AN14:BA14)","v":600758.34719999996}]
[9,2015,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":117.29640000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":90517.868399999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":11510.026800000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":1383.5544000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A15,1,1,50)))*8.76","v":1327.1399999999999},104986.4976,{"$f":"TransRaw!DQ14*8.76","v":9547.4363999999987},{"$f":"TransRaw!DQ41*8.76","v":9862.7087999999985},-315.27239999999983,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A15,1,1,50)))*8.76","v":92342.66399999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":1231.9188000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":1466.6867999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":9.1104000000000003},2707.7159999999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A15,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A15,1,1,50)))*8.76","v":0},15036.277200000011,0.14365244288742701,0.14696360622294383,0.14907005481875141,1.0029237054452427]
[10,2016,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":1873.7639999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":910.77719999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":99176.164799999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":11595.261600000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":1425.69},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A16,1,1,50)))*8.76","v":1327.1399999999999},116439.40920000001,{"$f":"TransRaw!DQ15*8.76","v":20968.987200000003},{"$f":"TransRaw!DQ42*8.76","v":21607.153199999997},-638.1659999999938,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A16,1,1,50)))*8.76","v":103333.83599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":1273.8791999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":1974.6792},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":9.1104000000000003},3257.6687999999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A16,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A16,1,1,50)))*8.76","v":0},15725.07600000003,0.13579367168659229,0.13753462553196164,0.14028683239061784,1.0053371394797967,null,null,null,null,null,null,null,null,null,null,null,"Shares"]
[11,2017,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":1873.7639999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":3.9420000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":96350.363999999972},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":22367.696400000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":1433.136},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A17,1,1,50)))*8.76","v":1327.1399999999999},123486.65399999998,{"$f":"TransRaw!DQ16*8.76","v":34404.724800000004},{"$f":"TransRaw!DQ43*8.76","v":35363.594400000002},-958.86959999999817,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A17,1,1,50)))*8.76","v":110308.548},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":1291.2239999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":2474.6999999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":9.1104000000000003},3775.0344,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A17,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A17,1,1,50)))*8.76","v":0},15994.270799999984,0.13053586889146415,0.21799486356649661,0.22160787748372832,1.0075579158526353,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM10","v":2010},{"$f":"AN10/$BC10","v":4.9811886447819415E-3},0.15924885567287894,0.59188455576820931,0,0.21612318708747827,0,0,0,0,-2.1740396020870742E-3,2.9936252428738808E-2,0,0,0]
[12,2018,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":2215.6668},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":3.9420000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":99105.033599999981},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":25602.414000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":2302.9163999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A18,1,1,50)))*8.76","v":1327.1399999999999},130687.72439999999,{"$f":"TransRaw!DQ17*8.76","v":32660.521199999999},{"$f":"TransRaw!DQ44*8.76","v":33566.743199999997},-906.22199999999793,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A18,1,1,50)))*8.76","v":117682.71600000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":1323.1103999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":2881.5143999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":9.1104000000000003},4213.7351999999992,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A18,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A18,1,1,50)))*8.76","v":0},16312.521599999978,0.12569219263407125,0.23909086599682722,0.24271190886626004,1.006732653670287,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM11","v":2020},{"$f":"AN11/$BC11","v":1.4408074400418348E-2},2.5634102242471263E-5,0.70722437358798806,0,0.22320752115952724,1.5147475838434519E-2,8.4934325430054787E-4,0,8.6301477549653241E-3,-5.0151696920603559E-3,9.3746760134299917E-3,0,2.6088680322237753E-2,5.9243258515933583E-5]
[13,2019,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":2215.6668},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":183.60959999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":106773.62519999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":27675.03},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":2316.0563999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A19,1,1,50)))*8.76","v":1327.1399999999999},140621.73960000003,{"$f":"TransRaw!DQ18*8.76","v":28511.259600000001},{"$f":"TransRaw!DQ45*8.76","v":29406.531599999998},-895.27199999999721,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A19,1,1,50)))*8.76","v":127734.81599999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":1362.3552},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":3409.3919999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":9.1104000000000003},4780.8575999999994,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A19,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A19,1,1,50)))*8.76","v":0},16772.509200000059,0.12003816805857657,0.23979860794398514,0.24341272389595847,1.0061675055703363,null,null,null,null,null,null,null,null,null,null,null,2030,{"$f":"AN12/$BC12","v":1.0686042892711632E-2},2.1220009053870524E-5,0.60244242304210027,0,0.28102895823902219,4.4139387166138515E-2,5.2731722498868265E-4,0,5.3580522861023071E-3,-3.6565612267994299E-3,8.7217773879583495E-3,0,5.0694601629696683E-2,3.6781349026708914E-5]
[14,2020,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":2215.6668},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":3.9420000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":108756.62639999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":34324.745999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":2329.3715999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A20,1,1,50)))*8.76","v":1327.1399999999999},149088.10440000001,{"$f":"TransRaw!DQ19*8.76","v":25786.812000000002},{"$f":"TransRaw!DQ46*8.76","v":26558.042399999998},-771.23039999999673,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A20,1,1,50)))*8.76","v":136658.628},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":1441.6332000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":4011.9048000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":9.1104000000000003},5462.6484,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A20,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A20,1,1,50)))*8.76","v":0},17120.894400000019,0.11543456882728002,0.27261520009885054,0.27611470833511004,1.0049920283943543,null,null,null,null,null,null,null,null,null,null,null,2040,{"$f":"AN13/$BC13","v":1.2431041076503469E-2},3.5678871833156608E-4,0.71421612968972192,0,0.18319360253553571,3.6235123307371872E-2,0,0,1.9694370845003007E-4,-2.0163829684912947E-3,8.8441465352792573E-3,0,4.6542607397297278E-2,0]
[15,2021,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":2215.6668},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":3.9420000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":111099.4884},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":40774.646400000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":2344.0007999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A21,1,1,50)))*8.76","v":1327.1399999999999},157895.49600000004,{"$f":"TransRaw!DQ20*8.76","v":24086.933999999997},{"$f":"TransRaw!DQ47*8.76","v":24786.858},-699.92400000000271,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A21,1,1,50)))*8.76","v":145608.72},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":1535.1023999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":4692.6443999999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":9.1104000000000003},6236.8571999999986,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A21,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A21,1,1,50)))*8.76","v":0},17823.709200000041,0.1133855678835536,0.30023424778387925,0.30371692923238558,1.0042618513491821,null,null,null,null,null,null,null,null,null,null,null,2050,{"$f":"AN14/$BC14","v":8.9960997216086604E-3},7.4540986752351878E-4,0.76485278738379214,0,0.116798668760969,6.704358081368661E-2,0,0,1.2540150353486425E-4,-2.2163986671278279E-3,9.0583630262707424E-3,0,3.4596087589742266E-2,0]
[16,2022,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":2215.6668},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":3.9420000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":112243.45679999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":47564.697599999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":2389.6404000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A22,1,1,50)))*8.76","v":1327.1399999999999},165875.15520000001,{"$f":"TransRaw!DQ21*8.76","v":22180.407600000002},{"$f":"TransRaw!DQ48*8.76","v":22864.914000000001},-684.50639999999839,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A22,1,1,50)))*8.76","v":153773.03999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":1573.9092000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":5381.8811999999989},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":9.1104000000000003},6964.9007999999985,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A22,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A22,1,1,50)))*8.76","v":0},18382.509600000078,0.11128057025949567,0.32864535290361152,0.33219031470717963,1.0039560519676383]
[17,2023,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":2215.6668},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":3.9420000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":112488.5616},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":54016.437599999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":4110.9804000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A23,1,1,50)))*8.76","v":1327.1399999999999},174293.34000000003,{"$f":"TransRaw!DQ22*8.76","v":23120.268},{"$f":"TransRaw!DQ49*8.76","v":23855.582399999999},-735.3143999999993,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A23,1,1,50)))*8.76","v":162407.772},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":1665.5387999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":6127.0943999999981},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":9.1104000000000003},7801.743599999998,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A23,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A23,1,1,50)))*8.76","v":0},18951.997200000013,0.10919689328385636,0.36091789575366656,0.36460606696758519,1.0040331835346716,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN9","v":"Coal"},{"$f":"AO9","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Net Imports","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV"]
[18,2024,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":2215.6668},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":3.9420000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":115690.254},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":58536.422399999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":5240.1443999999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A24,1,1,50)))*8.76","v":1327.1399999999999},183144.18119999999,{"$f":"TransRaw!DQ23*8.76","v":22789.840799999998},{"$f":"TransRaw!DQ50*8.76","v":23541.448800000002},-751.60800000000381,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A24,1,1,50)))*8.76","v":171546.20399999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":1725.1067999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":6950.9723999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":9.1104000000000003},8685.1895999999997,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A24,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A24,1,1,50)))*8.76","v":0},19531.558800000028,0.10708527467608549,0.37634696344424434,0.38012363302325697,1.0039121929557313,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$10:$B$33,$AM24,C$10:C$33)","v":239.84879999999998},{"$f":"SUMIF($B$10:$B$33,$AM24,D$10:D$33)","v":7667.9784},28499.784,0,10406.529599999998,0,0,0,0,{"$f":"SUMIF($B$10:$B$33,$AM24,O$10:O$33)","v":-104.68199999999979},{"$f":"SUMIF($B$10:$B$33,$AM24,Q$10:Q$33)","v":1441.4580000000001},0,0,0]
[19,2025,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":2215.6668},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":3.9420000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":118582.806},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":63335.062800000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":6851.0207999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A25,1,1,50)))*8.76","v":1327.1399999999999},192446.25000000003,{"$f":"TransRaw!DQ24*8.76","v":22166.741999999998},{"$f":"TransRaw!DQ51*8.76","v":22931.489999999998},-764.74799999999959,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A25,1,1,50)))*8.76","v":181222.50000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":1801.7568000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":7848.8724000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":9.1104000000000003},9659.739599999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A25,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A25,1,1,50)))*8.76","v":0},20118.741600000008,0.10495922345182794,0.39336695640414615,0.39720308842609098,1.0037770179960195,null,null,null,null,null,null,null,null,null,null,null,2015,{"$f":"SUMIF($B$10:$B$33,$AM25,C$10:C$33)","v":0},117.29640000000001,90517.868399999992,0,11510.026800000001,1383.5544000000002,130.61160000000001,0,1327.1399999999999,{"$f":"SUMIF($B$10:$B$33,$AM25,O$10:O$33)","v":-315.27239999999983},1231.9188000000001,0,1466.6867999999997,9.1104000000000003]
[20,2026,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":2305.0187999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":3.9420000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":120789.97560000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":68512.047600000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":8450.771999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A26,1,1,50)))*8.76","v":1327.1399999999999},201519.50760000001,{"$f":"TransRaw!DQ25*8.76","v":20971.177199999998},{"$f":"TransRaw!DQ52*8.76","v":21736.012799999997},-764.83559999999852,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A26,1,1,50)))*8.76","v":190759.51199999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":1870.3476000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":8770.0739999999987},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":9.1104000000000003},10649.531999999997,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A26,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A26,1,1,50)))*8.76","v":0},20644.692000000039,0.1028354249210202,0.41099189478538789,0.41484349592013475,1.0035971124002419,null,null,null,null,null,null,null,null,null,null,null,2030,2646.8339999999998,5.2559999999999993,149219.41679999998,0,69608.274000000005,10932.918,130.61160000000001,0,1327.1399999999999,-905.69639999999345,2160.3035999999997,0,12556.583999999999,9.1104000000000003]
[21,2027,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":2398.5756000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":3.9420000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":129008.16960000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":68520.982799999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":9280.344000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A27,1,1,50)))*8.76","v":1327.1399999999999},210669.76560000004,{"$f":"TransRaw!DQ26*8.76","v":21154.085999999999},{"$f":"TransRaw!DQ53*8.76","v":21924.528000000002},-770.44200000000274,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A27,1,1,50)))*8.76","v":200455.95599999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":1939.1136000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":9745.5876000000026},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":9.1104000000000003},11693.811600000003,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A27,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A27,1,1,50)))*8.76","v":0},21137.179200000071,0.10070151174131782,0.40030735932952954,0.40423975921122729,1.0034564067824006,null,null,null,null,null,null,null,null,null,null,null,2050,5404.4819999999991,447.81120000000004,459491.69639999996,0,70167.775200000004,40276.9908,0,0,75.335999999999999,-1331.5199999999968,5441.887200000001,0,20783.888399999996,0]
[22,2028,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":2490.8184000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":3.9420000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":136802.20439999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":69124.546799999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":10049.033999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A28,1,1,50)))*8.76","v":1327.1399999999999},219928.29719999997,{"$f":"TransRaw!DQ27*8.76","v":23726.284800000001},{"$f":"TransRaw!DQ54*8.76","v":24580.0344},-853.74959999999919,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A28,1,1,50)))*8.76","v":210263.652},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":2017.2528000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":10757.279999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":9.1104000000000003},12783.643199999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A28,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A28,1,1,50)))*8.76","v":0},21594.538799999951,9.8571646211629352E-2,0.39275046498645422,0.39688152866808818,1.0036601385410897]
[23,2029,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":2583.4116000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":3.9420000000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":145427.38799999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":69152.316000000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":10559.654399999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A29,1,1,50)))*8.76","v":1327.1399999999999},229184.46360000002,{"$f":"TransRaw!DQ28*8.76","v":24928.069200000002},{"$f":"TransRaw!DQ55*8.76","v":25825.793999999994},-897.72479999999268,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A29,1,1,50)))*8.76","v":220159.82399999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":2093.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":11792.098800000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":9.1104000000000003},13894.849200000001,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A29,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A29,1,1,50)))*8.76","v":0},22021.764000000054,9.646536682664307E-2,0.38247158974196349,0.38672298444448877,1.003684257341424]
[24,2030,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":2646.8339999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":5.2559999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":149219.41679999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":69608.274000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":10932.918},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":130.61160000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A30,1,1,50)))*8.76","v":1327.1399999999999},233870.4504,{"$f":"TransRaw!DQ29*8.76","v":25375.968000000001},{"$f":"TransRaw!DQ56*8.76","v":26281.664399999994},-905.69639999999345,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A30,1,1,50)))*8.76","v":225716.29199999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":2160.3035999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":12556.583999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":9.1104000000000003},14725.997999999998,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A30,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A30,1,1,50)))*8.76","v":0},21974.46000000005,9.4325255742334524E-2,0.38039416334638199,0.38468674948075421,1.0036340591464488]
[25,2031,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":2878.098},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":10.249199999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":158679.69120000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":69659.607600000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":11779.046399999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":43.274399999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A31,1,1,50)))*8.76","v":984.18599999999992},244034.15279999998,{"$f":"TransRaw!DQ30*8.76","v":24487.266},{"$f":"TransRaw!DQ57*8.76","v":25350.388800000001},-863.12280000000101,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A31,1,1,50)))*8.76","v":235539.75600000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":2263.3211999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":13060.459199999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":2.0148000000000001},15325.795199999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A31,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A31,1,1,50)))*8.76","v":0},22957.069199999911,9.4407089528715293E-2,0.36832436595028933,0.3725197140594555,1.0033184966386148]
[26,2040,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":4755.1908000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":136.48079999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":273205.91639999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":70076.233200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":13860.8604},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A32,1,1,50)))*8.76","v":75.335999999999999},362110.01760000002,{"$f":"TransRaw!DQ31*8.76","v":26134.671600000001},{"$f":"TransRaw!DQ58*8.76","v":26905.989600000001},-771.3179999999993,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A32,1,1,50)))*8.76","v":348030.42},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":3383.1119999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":17803.736399999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":0},21186.848399999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A32,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A32,1,1,50)))*8.76","v":0},34495.128000000084,9.5464803626586367E-2,0.26563265977760431,0.26950499300044972,1.0020046646456833]
[27,2050,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":5404.4819999999991},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":447.81120000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":459491.69639999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":70167.775200000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":40276.9908},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$8,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$8+$A33,1,1,50)))*8.76","v":75.335999999999999},575864.09160000004,{"$f":"TransRaw!DQ32*8.76","v":39117.78},{"$f":"TransRaw!DQ59*8.76","v":40449.299999999996},-1331.5199999999968,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawBUw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawCIw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGAw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGHw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGUw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawGBw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawLIw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawMAw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNIw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawNGw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSEw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawSIw!$C$1,$N$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$O$8,1,1,50),P$1,OFFSET(RawTBw!$C$1,$N$8+$A33,1,1,50)))*8.76","v":544627.59600000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":5441.887200000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),R$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),S$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":20783.888399999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),T$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":0},26225.775599999997,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawBUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawCIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGHw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGUw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawGBw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawLIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawMAw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawNGw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSEw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawSIw!$C$1,$S$8+$A33,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$T$8,1,1,50),V$1,OFFSET(RawTBw!$C$1,$S$8+$A33,1,1,50)))*8.76","v":0},56130.751200000057,9.7698118391587555E-2,0.21808038559197993,0.22126382371221906,1.002205971585397]
[]
[]
[null,null,"Capacity Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent. Cap","Imports Cap","Exports Cap","Pointe","Marge de reserve","Petrole","Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","Backstop"]
[null,null,"Cent.",{"$f":"$C$4&\"SecTotCap\"","v":"BUwSecTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":346},1,null,null,null,null,null,null,null,{"$f":"$C$4&\"TerTotCap\"","v":"BUwTerTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),N39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":379},2,"Decent.","SENTerTotCap",{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R39,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":0}]
["MW",null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro",{"$f":"OFFSET(H$6,lang,0)","v":"Biomass"},"Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN23","v":"Coal"},{"$f":"AO23","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Import/Export Cap","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Peak Cent. Sys."]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A41,0)","v":2010},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":1431.1299999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":4831.5299999999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":3076.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A41,1,1,50)))","v":0},{"$f":"SUM(C41:K41)","v":9371.2199999999993},{"$f":"TransRaw!DQ63","v":3838.4},{"$f":"M41","v":3838.4},{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A41,1)+OFFSET(RawCIw!$C$1,$O$39+$A41,1)+OFFSET(RawGAw!$C$1,$O$39+$A41,1)+OFFSET(RawGHw!$C$1,$O$39+$A41,1)+OFFSET(RawGUw!$C$1,$O$39+$A41,1)+OFFSET(RawGBw!$C$1,$O$39+$A41,1)+OFFSET(RawLIw!$C$1,$O$39+$A41,1)+OFFSET(RawMAw!$C$1,$O$39+$A41,1)+OFFSET(RawNIw!$C$1,$O$39+$A41,1)+OFFSET(RawNGw!$C$1,$O$39+$A41,1)+OFFSET(RawSEw!$C$1,$O$39+$A41,1)+OFFSET(RawSIw!$C$1,$O$39+$A41,1)+OFFSET(RawTBw!$C$1,$O$39+$A41,1))/(1-X10)","v":9731.4759324570423},{"$f":"L41/O41-1","v":-3.701966021983305E-2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":1115.2700000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":0},{"$f":"SUM(Q41:T41)","v":1115.2700000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A41,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A41,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$41:$B$64,$AM41,C$41:C$64)","v":32},1431.1299999999999,4831.5299999999988,0,3076.56,0,0,0,0,{"$f":"SUMIF($B$41:$B$64,$AM41,M$41:M$64)","v":3838.4},{"$f":"SUMIF($B$41:$B$64,$AM41,Q$41:Q$64)","v":1115.2700000000002},0,0,0,{"$f":"SUMIF($B$41:$B$64,$AM41,O$41:O$64)","v":9731.4759324570423}]
[{"$f":"A41+1","v":5},2011,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":1717.63},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":7864.5299999999988},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":3076.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A42,1,1,50)))","v":0},{"$f":"SUM(C42:K42)","v":12690.72},{"$f":"TransRaw!DQ64","v":3838.4},{"$f":"M42","v":3838.4},{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A42,1)+OFFSET(RawCIw!$C$1,$O$39+$A42,1)+OFFSET(RawGAw!$C$1,$O$39+$A42,1)+OFFSET(RawGHw!$C$1,$O$39+$A42,1)+OFFSET(RawGUw!$C$1,$O$39+$A42,1)+OFFSET(RawGBw!$C$1,$O$39+$A42,1)+OFFSET(RawLIw!$C$1,$O$39+$A42,1)+OFFSET(RawMAw!$C$1,$O$39+$A42,1)+OFFSET(RawNIw!$C$1,$O$39+$A42,1)+OFFSET(RawNGw!$C$1,$O$39+$A42,1)+OFFSET(RawSEw!$C$1,$O$39+$A42,1)+OFFSET(RawSIw!$C$1,$O$39+$A42,1)+OFFSET(RawTBw!$C$1,$O$39+$A42,1))/(1-X11)","v":11663.14475112507},{"$f":"L42/O42-1","v":8.8104475319643605E-2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":2331.0499999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":0},{"$f":"SUM(Q42:T42)","v":2331.0499999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A42,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A42,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020,295.93,1811.68,27769.86,0,10490.019999999999,382.33,59.64,0,529.98,{"$f":"SUMIF($B$41:$B$64,$AM42,M$41:M$64)","v":14416.440000000002},2797.6399999999994,0,1071.99,5.2,{"$f":"SUMIF($B$41:$B$64,$AM42,O$41:O$64)","v":23456.354124637524}]
[{"$f":"A42+1","v":6},2012,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":1947.97},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":12230.529999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":3076.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":30},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":40},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A43,1,1,50)))","v":1},17358.059999999998,{"$f":"TransRaw!DQ65","v":4478.3999999999996},4478.3999999999996,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A43,1)+OFFSET(RawCIw!$C$1,$O$39+$A43,1)+OFFSET(RawGAw!$C$1,$O$39+$A43,1)+OFFSET(RawGHw!$C$1,$O$39+$A43,1)+OFFSET(RawGUw!$C$1,$O$39+$A43,1)+OFFSET(RawGBw!$C$1,$O$39+$A43,1)+OFFSET(RawLIw!$C$1,$O$39+$A43,1)+OFFSET(RawMAw!$C$1,$O$39+$A43,1)+OFFSET(RawNIw!$C$1,$O$39+$A43,1)+OFFSET(RawNGw!$C$1,$O$39+$A43,1)+OFFSET(RawSEw!$C$1,$O$39+$A43,1)+OFFSET(RawSIw!$C$1,$O$39+$A43,1)+OFFSET(RawTBw!$C$1,$O$39+$A43,1))/(1-X12)","v":15067.482336555615},0.15202126090349899,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":3134.3900000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":0},3134.3900000000003,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A43,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A43,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,353.86,1418.4899999999998,31634.070000000003,0,18960.54,2345.2799999999997,59.64,0,529.98,14416.440000000002,4546.0300000000007,0,3340.1200000000003,5.2,36059.744634668365]
[7,2013,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":2036.5300000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":14003.48},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":3460.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":65},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A44,1,1,50)))","v":1},19658.21,{"$f":"TransRaw!DQ66","v":6452.4},6452.4,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A44,1)+OFFSET(RawCIw!$C$1,$O$39+$A44,1)+OFFSET(RawGAw!$C$1,$O$39+$A44,1)+OFFSET(RawGHw!$C$1,$O$39+$A44,1)+OFFSET(RawGUw!$C$1,$O$39+$A44,1)+OFFSET(RawGBw!$C$1,$O$39+$A44,1)+OFFSET(RawLIw!$C$1,$O$39+$A44,1)+OFFSET(RawMAw!$C$1,$O$39+$A44,1)+OFFSET(RawNIw!$C$1,$O$39+$A44,1)+OFFSET(RawNGw!$C$1,$O$39+$A44,1)+OFFSET(RawSEw!$C$1,$O$39+$A44,1)+OFFSET(RawSIw!$C$1,$O$39+$A44,1)+OFFSET(RawTBw!$C$1,$O$39+$A44,1))/(1-X13)","v":15933.4483132559},0.23376996702247244,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":3317.63},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":5.2},3322.83,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A44,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A44,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2040,637.07999999999993,917.54,37541.5,0,19172.11,3020.8900000000003,0,0,28.67,14416.440000000002,440.97,0,4403.2699999999995,0,56100.227170211096]
[8,2014,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":1880.68},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":14597.09},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":3466.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":239.2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A45,1,1,50)))","v":400.82},20675.990000000002,{"$f":"TransRaw!DQ67","v":6452.4},6452.4,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A45,1)+OFFSET(RawCIw!$C$1,$O$39+$A45,1)+OFFSET(RawGAw!$C$1,$O$39+$A45,1)+OFFSET(RawGHw!$C$1,$O$39+$A45,1)+OFFSET(RawGUw!$C$1,$O$39+$A45,1)+OFFSET(RawGBw!$C$1,$O$39+$A45,1)+OFFSET(RawLIw!$C$1,$O$39+$A45,1)+OFFSET(RawMAw!$C$1,$O$39+$A45,1)+OFFSET(RawNIw!$C$1,$O$39+$A45,1)+OFFSET(RawNGw!$C$1,$O$39+$A45,1)+OFFSET(RawSEw!$C$1,$O$39+$A45,1)+OFFSET(RawSIw!$C$1,$O$39+$A45,1)+OFFSET(RawTBw!$C$1,$O$39+$A45,1))/(1-X14)","v":16713.067503851395},0.237115209116183,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":3445.71},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":300.95000000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":5.2},3751.8599999999997,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A45,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A45,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,717.33,2026.43,64399.12,0,19200.03,8974.2800000000007,0,0,28.67,16388.54,69.94,0,4684.74,0,89328.241071960685]
[9,2015,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":1867.68},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":17724.28},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":3974.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":248.2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A46,1,1,50)))","v":529.98},24404.34,{"$f":"TransRaw!DQ68","v":10354.4},10354.4,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A46,1)+OFFSET(RawCIw!$C$1,$O$39+$A46,1)+OFFSET(RawGAw!$C$1,$O$39+$A46,1)+OFFSET(RawGHw!$C$1,$O$39+$A46,1)+OFFSET(RawGUw!$C$1,$O$39+$A46,1)+OFFSET(RawGBw!$C$1,$O$39+$A46,1)+OFFSET(RawLIw!$C$1,$O$39+$A46,1)+OFFSET(RawMAw!$C$1,$O$39+$A46,1)+OFFSET(RawNIw!$C$1,$O$39+$A46,1)+OFFSET(RawNGw!$C$1,$O$39+$A46,1)+OFFSET(RawSEw!$C$1,$O$39+$A46,1)+OFFSET(RawSIw!$C$1,$O$39+$A46,1)+OFFSET(RawTBw!$C$1,$O$39+$A46,1))/(1-X15)","v":17748.529640520705},0.37500629597416202,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":3516.5200000000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":353.03000000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":5.2},3874.7500000000005,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A46,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A46,1,1,50)))","v":0}]
[10,2016,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":250},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":1869.68},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":20542.77},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":4000.56},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":257.8},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A47,1,1,50)))","v":529.98},27510.43,{"$f":"TransRaw!DQ69","v":10574.44},10574.44,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A47,1)+OFFSET(RawCIw!$C$1,$O$39+$A47,1)+OFFSET(RawGAw!$C$1,$O$39+$A47,1)+OFFSET(RawGHw!$C$1,$O$39+$A47,1)+OFFSET(RawGUw!$C$1,$O$39+$A47,1)+OFFSET(RawGBw!$C$1,$O$39+$A47,1)+OFFSET(RawLIw!$C$1,$O$39+$A47,1)+OFFSET(RawMAw!$C$1,$O$39+$A47,1)+OFFSET(RawNIw!$C$1,$O$39+$A47,1)+OFFSET(RawNGw!$C$1,$O$39+$A47,1)+OFFSET(RawSEw!$C$1,$O$39+$A47,1)+OFFSET(RawSIw!$C$1,$O$39+$A47,1)+OFFSET(RawTBw!$C$1,$O$39+$A47,1))/(1-X16)","v":19231.321798389741},0.43050125666887218,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":3616.22},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":514.13},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":5.2},4135.5499999999993,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A47,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A47,1,1,50)))","v":0}]
[11,2017,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":250},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":1866.68},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":23085.79},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":7279.76},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":259.5},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A48,1,1,50)))","v":529.98},33331.350000000006,{"$f":"TransRaw!DQ70","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A48,1)+OFFSET(RawCIw!$C$1,$O$39+$A48,1)+OFFSET(RawGAw!$C$1,$O$39+$A48,1)+OFFSET(RawGHw!$C$1,$O$39+$A48,1)+OFFSET(RawGUw!$C$1,$O$39+$A48,1)+OFFSET(RawGBw!$C$1,$O$39+$A48,1)+OFFSET(RawLIw!$C$1,$O$39+$A48,1)+OFFSET(RawMAw!$C$1,$O$39+$A48,1)+OFFSET(RawNIw!$C$1,$O$39+$A48,1)+OFFSET(RawNGw!$C$1,$O$39+$A48,1)+OFFSET(RawSEw!$C$1,$O$39+$A48,1)+OFFSET(RawSIw!$C$1,$O$39+$A48,1)+OFFSET(RawTBw!$C$1,$O$39+$A48,1))/(1-X17)","v":20115.04485837933},0.65703582739539135,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":3716.69},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":681.22},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":5.2},4403.1099999999997,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A48,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A48,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AN40","v":"Coal"},{"$f":"AO40","v":"Oil"},"Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Import/Export Cap","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Peak Cent. Sys."]
[12,2018,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":295.93},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":1865.18},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":24885.79},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":8283.2200000000012},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":376.3},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A49,1,1,50)))","v":529.98},36296.040000000008,{"$f":"TransRaw!DQ71","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A49,1)+OFFSET(RawCIw!$C$1,$O$39+$A49,1)+OFFSET(RawGAw!$C$1,$O$39+$A49,1)+OFFSET(RawGHw!$C$1,$O$39+$A49,1)+OFFSET(RawGUw!$C$1,$O$39+$A49,1)+OFFSET(RawGBw!$C$1,$O$39+$A49,1)+OFFSET(RawLIw!$C$1,$O$39+$A49,1)+OFFSET(RawMAw!$C$1,$O$39+$A49,1)+OFFSET(RawNIw!$C$1,$O$39+$A49,1)+OFFSET(RawNGw!$C$1,$O$39+$A49,1)+OFFSET(RawSEw!$C$1,$O$39+$A49,1)+OFFSET(RawSIw!$C$1,$O$39+$A49,1)+OFFSET(RawTBw!$C$1,$O$39+$A49,1))/(1-X18)","v":21101.023969557817},0.72010799344922072,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":3827.1},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":769.56000000000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":5.2},4601.8599999999997,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A49,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A49,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,{"$f":"SUMIF($B$41:$B$64,$AM49,C$41:C$64)","v":32},1431.1299999999999,4831.5299999999988,0,3076.56,0,0,0,0,{"$f":"SUMIF($B$41:$B$64,$AM49,M$41:M$64)","v":3838.4},{"$f":"SUMIF($B$41:$B$64,$AM49,Q$41:Q$64)","v":1115.2700000000002},0,0,0,{"$f":"SUMIF($B$41:$B$64,$AM49,O$41:O$64)","v":9731.4759324570423}]
[13,2019,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":295.93},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":1831.18},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":26847.77},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":8869.2199999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":379.29},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A50,1,1,50)))","v":529.98},38813.01,{"$f":"TransRaw!DQ72","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A50,1)+OFFSET(RawCIw!$C$1,$O$39+$A50,1)+OFFSET(RawGAw!$C$1,$O$39+$A50,1)+OFFSET(RawGHw!$C$1,$O$39+$A50,1)+OFFSET(RawGUw!$C$1,$O$39+$A50,1)+OFFSET(RawGBw!$C$1,$O$39+$A50,1)+OFFSET(RawLIw!$C$1,$O$39+$A50,1)+OFFSET(RawMAw!$C$1,$O$39+$A50,1)+OFFSET(RawNIw!$C$1,$O$39+$A50,1)+OFFSET(RawNGw!$C$1,$O$39+$A50,1)+OFFSET(RawSEw!$C$1,$O$39+$A50,1)+OFFSET(RawSIw!$C$1,$O$39+$A50,1)+OFFSET(RawTBw!$C$1,$O$39+$A50,1))/(1-X19)","v":22374.084062898986},0.73473067728212693,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":3915.2799999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":914.08999999999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":5.2},4834.5699999999988,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A50,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A50,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,0,1867.68,17724.28,0,3974.56,248.2,59.64,0,529.98,{"$f":"SUMIF($B$41:$B$64,$AM50,M$41:M$64)","v":10354.4},3516.5200000000004,0,353.03000000000003,5.2,{"$f":"SUMIF($B$41:$B$64,$AM50,O$41:O$64)","v":17748.529640520705}]
[14,2020,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":295.93},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":1811.68},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":27769.86},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":10490.019999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":382.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A51,1,1,50)))","v":529.98},41339.440000000002,{"$f":"TransRaw!DQ73","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A51,1)+OFFSET(RawCIw!$C$1,$O$39+$A51,1)+OFFSET(RawGAw!$C$1,$O$39+$A51,1)+OFFSET(RawGHw!$C$1,$O$39+$A51,1)+OFFSET(RawGUw!$C$1,$O$39+$A51,1)+OFFSET(RawGBw!$C$1,$O$39+$A51,1)+OFFSET(RawLIw!$C$1,$O$39+$A51,1)+OFFSET(RawMAw!$C$1,$O$39+$A51,1)+OFFSET(RawNIw!$C$1,$O$39+$A51,1)+OFFSET(RawNGw!$C$1,$O$39+$A51,1)+OFFSET(RawSEw!$C$1,$O$39+$A51,1)+OFFSET(RawSIw!$C$1,$O$39+$A51,1)+OFFSET(RawTBw!$C$1,$O$39+$A51,1))/(1-X20)","v":23456.354124637524},0.7623983582588767,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":2797.6399999999994},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":1071.99},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":5.2},3874.829999999999,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A51,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A51,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,353.86,1418.4899999999998,31634.070000000003,0,18960.54,2345.2799999999997,59.64,0,529.98,14416.440000000002,4546.0300000000007,0,3340.1200000000003,5.2,36059.744634668365]
[15,2021,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":295.93},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":1816.97},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":27039.31},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":12076.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":385.69},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A52,1,1,50)))","v":529.98},42203.540000000008,{"$f":"TransRaw!DQ74","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A52,1)+OFFSET(RawCIw!$C$1,$O$39+$A52,1)+OFFSET(RawGAw!$C$1,$O$39+$A52,1)+OFFSET(RawGHw!$C$1,$O$39+$A52,1)+OFFSET(RawGUw!$C$1,$O$39+$A52,1)+OFFSET(RawGBw!$C$1,$O$39+$A52,1)+OFFSET(RawLIw!$C$1,$O$39+$A52,1)+OFFSET(RawMAw!$C$1,$O$39+$A52,1)+OFFSET(RawNIw!$C$1,$O$39+$A52,1)+OFFSET(RawNGw!$C$1,$O$39+$A52,1)+OFFSET(RawSEw!$C$1,$O$39+$A52,1)+OFFSET(RawSIw!$C$1,$O$39+$A52,1)+OFFSET(RawTBw!$C$1,$O$39+$A52,1))/(1-X21)","v":24800.645244980689},0.70171137013225193,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":3388.24},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":1251.6500000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":5.2},4645.0899999999992,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A52,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A52,1,1,50)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2050,717.33,2026.43,64399.12,0,19200.03,8974.2800000000007,0,0,28.67,16388.54,69.94,0,4684.74,0,89328.241071960685]
[16,2022,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":295.93},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":1818.97},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":27081.96},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":13743.95},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":396.07},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A53,1,1,50)))","v":529.98},43926.5,{"$f":"TransRaw!DQ75","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A53,1)+OFFSET(RawCIw!$C$1,$O$39+$A53,1)+OFFSET(RawGAw!$C$1,$O$39+$A53,1)+OFFSET(RawGHw!$C$1,$O$39+$A53,1)+OFFSET(RawGUw!$C$1,$O$39+$A53,1)+OFFSET(RawGBw!$C$1,$O$39+$A53,1)+OFFSET(RawLIw!$C$1,$O$39+$A53,1)+OFFSET(RawMAw!$C$1,$O$39+$A53,1)+OFFSET(RawNIw!$C$1,$O$39+$A53,1)+OFFSET(RawNGw!$C$1,$O$39+$A53,1)+OFFSET(RawSEw!$C$1,$O$39+$A53,1)+OFFSET(RawSIw!$C$1,$O$39+$A53,1)+OFFSET(RawTBw!$C$1,$O$39+$A53,1))/(1-X22)","v":26017.637542538556},0.68833545813606811,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":4247.29},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":1435.94},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":5.2},5688.4299999999994,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A53,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A53,1,1,50)))","v":0}]
[17,2023,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":295.93},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":1519.69},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":27259.67},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":15331.939999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":788.80000000000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A54,1,1,50)))","v":529.98},45785.65,{"$f":"TransRaw!DQ76","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A54,1)+OFFSET(RawCIw!$C$1,$O$39+$A54,1)+OFFSET(RawGAw!$C$1,$O$39+$A54,1)+OFFSET(RawGHw!$C$1,$O$39+$A54,1)+OFFSET(RawGUw!$C$1,$O$39+$A54,1)+OFFSET(RawGBw!$C$1,$O$39+$A54,1)+OFFSET(RawLIw!$C$1,$O$39+$A54,1)+OFFSET(RawMAw!$C$1,$O$39+$A54,1)+OFFSET(RawNIw!$C$1,$O$39+$A54,1)+OFFSET(RawNGw!$C$1,$O$39+$A54,1)+OFFSET(RawSEw!$C$1,$O$39+$A54,1)+OFFSET(RawSIw!$C$1,$O$39+$A54,1)+OFFSET(RawTBw!$C$1,$O$39+$A54,1))/(1-X23)","v":27239.936431578059},0.68082807810530399,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":4453.26},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":1631.5900000000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":5.2},6090.05,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A54,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A54,1,1,50)))","v":0}]
[18,2024,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":295.93},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":1471.69},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":27617.41},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":16394.23},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":1046.43},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A55,1,1,50)))","v":529.98},47415.31,{"$f":"TransRaw!DQ77","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A55,1)+OFFSET(RawCIw!$C$1,$O$39+$A55,1)+OFFSET(RawGAw!$C$1,$O$39+$A55,1)+OFFSET(RawGHw!$C$1,$O$39+$A55,1)+OFFSET(RawGUw!$C$1,$O$39+$A55,1)+OFFSET(RawGBw!$C$1,$O$39+$A55,1)+OFFSET(RawLIw!$C$1,$O$39+$A55,1)+OFFSET(RawMAw!$C$1,$O$39+$A55,1)+OFFSET(RawNIw!$C$1,$O$39+$A55,1)+OFFSET(RawNGw!$C$1,$O$39+$A55,1)+OFFSET(RawSEw!$C$1,$O$39+$A55,1)+OFFSET(RawSIw!$C$1,$O$39+$A55,1)+OFFSET(RawTBw!$C$1,$O$39+$A55,1))/(1-X24)","v":28589.48259671656},0.65848786663405878,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":4708.82},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":1853.55},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":5.2},6567.57,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A55,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A55,1,1,50)))","v":0}]
[19,2025,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":295.93},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":1466.69},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":27507.77},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":17479.73},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":1413.9899999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A56,1,1,50)))","v":529.98},48753.729999999996,{"$f":"TransRaw!DQ78","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A56,1)+OFFSET(RawCIw!$C$1,$O$39+$A56,1)+OFFSET(RawGAw!$C$1,$O$39+$A56,1)+OFFSET(RawGHw!$C$1,$O$39+$A56,1)+OFFSET(RawGUw!$C$1,$O$39+$A56,1)+OFFSET(RawGBw!$C$1,$O$39+$A56,1)+OFFSET(RawLIw!$C$1,$O$39+$A56,1)+OFFSET(RawMAw!$C$1,$O$39+$A56,1)+OFFSET(RawNIw!$C$1,$O$39+$A56,1)+OFFSET(RawNGw!$C$1,$O$39+$A56,1)+OFFSET(RawSEw!$C$1,$O$39+$A56,1)+OFFSET(RawSIw!$C$1,$O$39+$A56,1)+OFFSET(RawTBw!$C$1,$O$39+$A56,1))/(1-X25)","v":29981.013941609788},0.62615347482748396,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":4898.6299999999992},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":2097.83},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":5.2},7001.6599999999989,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A56,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A56,1,1,50)))","v":0}]
[20,2026,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":307.93},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":1468.69},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":27432.57},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":18646.36},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":1778.9699999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A57,1,1,50)))","v":529.98},50224.140000000007,{"$f":"TransRaw!DQ79","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A57,1)+OFFSET(RawCIw!$C$1,$O$39+$A57,1)+OFFSET(RawGAw!$C$1,$O$39+$A57,1)+OFFSET(RawGHw!$C$1,$O$39+$A57,1)+OFFSET(RawGUw!$C$1,$O$39+$A57,1)+OFFSET(RawGBw!$C$1,$O$39+$A57,1)+OFFSET(RawLIw!$C$1,$O$39+$A57,1)+OFFSET(RawMAw!$C$1,$O$39+$A57,1)+OFFSET(RawNIw!$C$1,$O$39+$A57,1)+OFFSET(RawNGw!$C$1,$O$39+$A57,1)+OFFSET(RawSEw!$C$1,$O$39+$A57,1)+OFFSET(RawSIw!$C$1,$O$39+$A57,1)+OFFSET(RawTBw!$C$1,$O$39+$A57,1))/(1-X26)","v":31345.107443106936},0.60229599120563027,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":5111.7299999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":2342.3799999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":5.2},7459.3099999999986,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A57,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A57,1,1,50)))","v":0}]
[21,2027,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":320.5},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":1450.09},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":28523.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":18655.8},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":1968.2500000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A58,1,1,50)))","v":529.98},51507.280000000006,{"$f":"TransRaw!DQ80","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A58,1)+OFFSET(RawCIw!$C$1,$O$39+$A58,1)+OFFSET(RawGAw!$C$1,$O$39+$A58,1)+OFFSET(RawGHw!$C$1,$O$39+$A58,1)+OFFSET(RawGUw!$C$1,$O$39+$A58,1)+OFFSET(RawGBw!$C$1,$O$39+$A58,1)+OFFSET(RawLIw!$C$1,$O$39+$A58,1)+OFFSET(RawMAw!$C$1,$O$39+$A58,1)+OFFSET(RawNIw!$C$1,$O$39+$A58,1)+OFFSET(RawNGw!$C$1,$O$39+$A58,1)+OFFSET(RawSEw!$C$1,$O$39+$A58,1)+OFFSET(RawSIw!$C$1,$O$39+$A58,1)+OFFSET(RawTBw!$C$1,$O$39+$A58,1))/(1-X27)","v":32714.332765048952},0.57445607617676675,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":5321.76},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":2602.5000000000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":5.2},7929.46,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A58,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A58,1,1,50)))","v":0}]
[22,2028,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":332.9},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":1448.59},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":29839.67},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":18818.61},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":2143.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A59,1,1,50)))","v":529.98},53173.03,{"$f":"TransRaw!DQ81","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A59,1)+OFFSET(RawCIw!$C$1,$O$39+$A59,1)+OFFSET(RawGAw!$C$1,$O$39+$A59,1)+OFFSET(RawGHw!$C$1,$O$39+$A59,1)+OFFSET(RawGUw!$C$1,$O$39+$A59,1)+OFFSET(RawGBw!$C$1,$O$39+$A59,1)+OFFSET(RawLIw!$C$1,$O$39+$A59,1)+OFFSET(RawMAw!$C$1,$O$39+$A59,1)+OFFSET(RawNIw!$C$1,$O$39+$A59,1)+OFFSET(RawNGw!$C$1,$O$39+$A59,1)+OFFSET(RawSEw!$C$1,$O$39+$A59,1)+OFFSET(RawSIw!$C$1,$O$39+$A59,1)+OFFSET(RawTBw!$C$1,$O$39+$A59,1))/(1-X28)","v":34081.022491569573},0.56019468057782329,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":5534.02},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":2868.2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":5.2},8407.4200000000019,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A59,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A59,1,1,50)))","v":0}]
[23,2029,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":345.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":1445.19},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":31095.149999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":18848.04},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":2260.11},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A60,1,1,50)))","v":529.98},54583.44,{"$f":"TransRaw!DQ82","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A60,1)+OFFSET(RawCIw!$C$1,$O$39+$A60,1)+OFFSET(RawGAw!$C$1,$O$39+$A60,1)+OFFSET(RawGHw!$C$1,$O$39+$A60,1)+OFFSET(RawGUw!$C$1,$O$39+$A60,1)+OFFSET(RawGBw!$C$1,$O$39+$A60,1)+OFFSET(RawLIw!$C$1,$O$39+$A60,1)+OFFSET(RawMAw!$C$1,$O$39+$A60,1)+OFFSET(RawNIw!$C$1,$O$39+$A60,1)+OFFSET(RawNGw!$C$1,$O$39+$A60,1)+OFFSET(RawSEw!$C$1,$O$39+$A60,1)+OFFSET(RawSIw!$C$1,$O$39+$A60,1)+OFFSET(RawTBw!$C$1,$O$39+$A60,1))/(1-X29)","v":35452.608924902212},0.5396170170613348,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":5799.32},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":3136.62},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":5.2},8941.14,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A60,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A60,1,1,50)))","v":0}]
[24,2030,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":353.86},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":1418.4899999999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":31634.070000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":18960.54},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":2345.2799999999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":59.64},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A61,1,1,50)))","v":529.98},55301.860000000008,{"$f":"TransRaw!DQ83","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A61,1)+OFFSET(RawCIw!$C$1,$O$39+$A61,1)+OFFSET(RawGAw!$C$1,$O$39+$A61,1)+OFFSET(RawGHw!$C$1,$O$39+$A61,1)+OFFSET(RawGUw!$C$1,$O$39+$A61,1)+OFFSET(RawGBw!$C$1,$O$39+$A61,1)+OFFSET(RawLIw!$C$1,$O$39+$A61,1)+OFFSET(RawMAw!$C$1,$O$39+$A61,1)+OFFSET(RawNIw!$C$1,$O$39+$A61,1)+OFFSET(RawNGw!$C$1,$O$39+$A61,1)+OFFSET(RawSEw!$C$1,$O$39+$A61,1)+OFFSET(RawSIw!$C$1,$O$39+$A61,1)+OFFSET(RawTBw!$C$1,$O$39+$A61,1))/(1-X30)","v":36059.744634668365},0.53361762708746396,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":4546.0300000000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":3340.1200000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":5.2},7891.3500000000013,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A61,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A61,1,1,50)))","v":0}]
[25,2031,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":384.91999999999996},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":1243.1599999999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":27280.7},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":19014.7},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":2538.3200000000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":19.72},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A62,1,1,50)))","v":355.5},50837.02,{"$f":"TransRaw!DQ84","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A62,1)+OFFSET(RawCIw!$C$1,$O$39+$A62,1)+OFFSET(RawGAw!$C$1,$O$39+$A62,1)+OFFSET(RawGHw!$C$1,$O$39+$A62,1)+OFFSET(RawGUw!$C$1,$O$39+$A62,1)+OFFSET(RawGBw!$C$1,$O$39+$A62,1)+OFFSET(RawLIw!$C$1,$O$39+$A62,1)+OFFSET(RawMAw!$C$1,$O$39+$A62,1)+OFFSET(RawNIw!$C$1,$O$39+$A62,1)+OFFSET(RawNGw!$C$1,$O$39+$A62,1)+OFFSET(RawSEw!$C$1,$O$39+$A62,1)+OFFSET(RawSIw!$C$1,$O$39+$A62,1)+OFFSET(RawTBw!$C$1,$O$39+$A62,1))/(1-X31)","v":37622.909373560462},0.35122511380594523,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":6033.29},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":3468.59},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":1.1599999999999999},9503.0400000000009,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A62,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A62,1,1,50)))","v":0}]
[26,2040,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":637.07999999999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":917.54},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":37541.5},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":19172.11},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":3020.8900000000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A63,1,1,50)))","v":28.67},61317.79,{"$f":"TransRaw!DQ85","v":14416.440000000002},14416.440000000002,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A63,1)+OFFSET(RawCIw!$C$1,$O$39+$A63,1)+OFFSET(RawGAw!$C$1,$O$39+$A63,1)+OFFSET(RawGHw!$C$1,$O$39+$A63,1)+OFFSET(RawGUw!$C$1,$O$39+$A63,1)+OFFSET(RawGBw!$C$1,$O$39+$A63,1)+OFFSET(RawLIw!$C$1,$O$39+$A63,1)+OFFSET(RawMAw!$C$1,$O$39+$A63,1)+OFFSET(RawNIw!$C$1,$O$39+$A63,1)+OFFSET(RawNGw!$C$1,$O$39+$A63,1)+OFFSET(RawSEw!$C$1,$O$39+$A63,1)+OFFSET(RawSIw!$C$1,$O$39+$A63,1)+OFFSET(RawTBw!$C$1,$O$39+$A63,1))/(1-X32)","v":56100.227170211096},9.3004308413200176E-2,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":440.97},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":4403.2699999999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":0},4844.24,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A63,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A63,1,1,50)))","v":0}]
[27,2050,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":717.33},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":2026.43},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":64399.12},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":19200.03},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":8974.2800000000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$39,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$39+$A64,1,1,50)))","v":28.67},95345.86,{"$f":"TransRaw!DQ86","v":16388.54},16388.54,{"$f":"(OFFSET(RawBUw!$C$1,$O$39+$A64,1)+OFFSET(RawCIw!$C$1,$O$39+$A64,1)+OFFSET(RawGAw!$C$1,$O$39+$A64,1)+OFFSET(RawGHw!$C$1,$O$39+$A64,1)+OFFSET(RawGUw!$C$1,$O$39+$A64,1)+OFFSET(RawGBw!$C$1,$O$39+$A64,1)+OFFSET(RawLIw!$C$1,$O$39+$A64,1)+OFFSET(RawMAw!$C$1,$O$39+$A64,1)+OFFSET(RawNIw!$C$1,$O$39+$A64,1)+OFFSET(RawNGw!$C$1,$O$39+$A64,1)+OFFSET(RawSEw!$C$1,$O$39+$A64,1)+OFFSET(RawSIw!$C$1,$O$39+$A64,1)+OFFSET(RawTBw!$C$1,$O$39+$A64,1))/(1-X33)","v":89328.241071960685},6.736524592700377E-2,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),Q$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":69.94},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),R$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),S$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":4684.74},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),T$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":0},4754.6799999999994,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawBUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawCIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGHw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGUw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawGBw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawLIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawMAw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawNGw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSEw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawSIw!$C$1,$O$39+$A64,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$P$39,1,1,50),V$1,OFFSET(RawTBw!$C$1,$O$39+$A64,1,1,50)))","v":0}]
[]
[null,null,"New Capacity"]
[null,null,"Cent.",{"$f":"$C$4&\"SecNewCap\"","v":"BUwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),D67,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":412},1,null,null,null,null,null,null,null,null,null,null,"Decent.",{"$f":"$C$4&\"TerNewCap\"","v":"BUwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),R67,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":445},2]
[null,null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap",null,null,null,{"$f":"OFFSET(Q$37,lang,0)","v":"Oil"},"Biomass","Mini Hydro","Dist.Solar PV","Total Decent"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A69,0)","v":2010},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),C$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),D$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":2},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),E$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),F$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),G$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),H$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),I$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),J$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawBUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawCIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawGAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawGHw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawGUw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawGBw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawLIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawMAw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawNIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawNGw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawSEw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawSIw!$C$1,$E$67+$A69,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$67,1,1,50),K$1,OFFSET(RawTBw!$C$1,$E$67+$A69,1,1,50)))","v":0},{"$f":"SUM(C69:K69)","v":2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$F$67,1,1,50),#REF!,OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$67+$A69,1,1,50))","v":0},null,null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A69,0)","v":2010}]
[{"$f":"A69+1","v":5},2011,{"$f":"C42-C41","v":0},{"$f":"D42-D41","v":286.50000000000023},3033,0,0,0,0,0,0,{"$f":"SUM(C70:K70)","v":3319.5},{"$f":"M42-M41","v":0},null,null,2011,{"$f":"Q42-Q41","v":1215.7799999999995},{"$f":"R42-R41","v":0},0,0,{"$f":"SUM(Q70:T70)","v":1215.7799999999995}]
[{"$f":"A70+1","v":6},2012,{"$f":"C43-C42","v":0},230.33999999999992,4366,0,0,30,40,0,1,4667.34,{"$f":"M43-M42","v":639.99999999999955},null,null,2012,{"$f":"Q43-Q42","v":803.3400000000006},0,0,0,803.3400000000006]
[7,2013,{"$f":"C44-C43","v":0},88.560000000000173,1772.9500000000007,0,384,35,19.64,0,0,2300.150000000001,1974,null,null,2013,{"$f":"Q44-Q43","v":183.23999999999978},0,0,5.2,188.43999999999977]
[8,2014,{"$f":"C45-C44","v":0},-155.85000000000014,593.61000000000058,0,6,174.2,0,0,399.82,1017.7800000000004,0,null,null,2014,{"$f":"Q45-Q44","v":128.07999999999993},0,300.95000000000005,0,429.03]
[9,2015,{"$f":"C46-C45","v":-32},-13,3127.1899999999987,0,508,9,0,0,129.16000000000003,3728.3499999999985,3902,null,null,2015,{"$f":"Q46-Q45","v":70.8100000000004},0,52.079999999999984,0,122.89000000000038]
[10,2016,{"$f":"C47-C46","v":250},2,2818.4900000000016,0,26,9.6000000000000227,0,0,0,3106.0900000000015,220.04000000000087,null,null,2016,{"$f":"Q47-Q46","v":99.699999999999363},0,161.09999999999997,0,260.79999999999933]
[11,2017,{"$f":"C48-C47","v":0},-3,2543.0200000000004,0,3279.2000000000003,1.6999999999999886,0,0,0,5820.920000000001,3842.0000000000018,null,null,2017,{"$f":"Q48-Q47","v":100.47000000000025},0,167.09000000000003,0,267.56000000000029]
[12,2018,{"$f":"C49-C48","v":45.930000000000007},-1.5,1800,0,1003.4600000000009,116.80000000000001,0,0,0,2964.6900000000014,0,null,null,2018,{"$f":"Q49-Q48","v":110.40999999999985},0,88.340000000000032,0,198.74999999999989]
[13,2019,{"$f":"C50-C49","v":0},-34,1961.9799999999996,0,585.99999999999818,2.9900000000000091,0,0,0,2516.9699999999975,0,null,null,2019,{"$f":"Q50-Q49","v":88.179999999999382},0,144.52999999999986,0,232.70999999999924]
[14,2020,{"$f":"C51-C50","v":0},-19.5,922.09000000000015,0,1620.7999999999993,3.0399999999999636,0,0,0,2526.4299999999994,0,null,null,2020,{"$f":"Q51-Q50","v":-1117.6399999999999},0,157.90000000000009,0,-959.73999999999978]
[15,2021,{"$f":"C52-C51","v":0},5.2899999999999636,-730.54999999999927,0,1586.0000000000018,3.3600000000000136,0,0,0,864.10000000000252,0,null,null,2021,{"$f":"Q52-Q51","v":590.60000000000036},0,179.66000000000008,0,770.26000000000045]
[16,2022,{"$f":"C53-C52","v":0},2,42.649999999997817,0,1667.9300000000003,10.379999999999995,0,0,0,1722.9599999999982,0,null,null,2022,{"$f":"Q53-Q52","v":859.05000000000018},0,184.28999999999996,0,1043.3400000000001]
[17,2023,{"$f":"C54-C53","v":0},-299.27999999999997,177.70999999999913,0,1587.989999999998,392.73000000000008,0,0,0,1859.1499999999971,0,null,null,2023,{"$f":"Q54-Q53","v":205.97000000000025},0,195.65000000000009,0,401.62000000000035]
[18,2024,{"$f":"C55-C54","v":0},-48,357.7400000000016,0,1062.2900000000009,257.63,0,0,0,1629.6600000000026,0,null,null,2024,{"$f":"Q55-Q54","v":255.55999999999949},0,221.95999999999981,0,477.5199999999993]
[19,2025,{"$f":"C56-C55","v":0},-5,-109.63999999999942,0,1085.5,367.55999999999972,0,0,0,1338.4200000000003,0,null,null,2025,{"$f":"Q56-Q55","v":189.80999999999949},0,244.27999999999997,0,434.08999999999946]
[20,2026,{"$f":"C57-C56","v":12},2,-75.200000000000728,0,1166.630000000001,364.98,0,0,0,1470.4100000000003,0,null,null,2026,{"$f":"Q57-Q56","v":213.10000000000036},0,244.54999999999973,0,457.65000000000009]
[21,2027,{"$f":"C58-C57","v":12.569999999999993},-18.600000000000136,1090.4500000000007,0,9.4399999999986903,189.28000000000043,0,0,0,1283.1399999999996,0,null,null,2027,{"$f":"Q58-Q57","v":210.03000000000065},0,260.1200000000008,0,470.15000000000146]
[22,2028,{"$f":"C59-C58","v":12.399999999999977},-1.5,1316.6499999999978,0,162.81000000000131,175.38999999999965,0,0,0,1665.7499999999989,0,null,null,2028,{"$f":"Q59-Q58","v":212.26000000000022},0,265.69999999999936,0,477.95999999999958]
[23,2029,{"$f":"C60-C59","v":12.430000000000007},-3.3999999999998636,1255.4799999999996,0,29.430000000000291,116.47000000000025,0,0,0,1410.4100000000003,0,null,null,2029,{"$f":"Q60-Q59","v":265.29999999999927},0,268.42000000000007,0,533.71999999999935]
[24,2030,{"$f":"C61-C60","v":8.5300000000000296},-26.700000000000273,538.92000000000553,0,112.5,85.169999999999618,0,0,0,718.42000000000485,0,null,null,2030,{"$f":"Q61-Q60","v":-1253.2899999999991},0,203.50000000000045,0,-1049.7899999999986]
[25,2031,{"$f":"C62-C61","v":31.059999999999945},-175.32999999999993,-4353.3700000000026,0,54.159999999999854,193.04000000000042,-39.92,0,-174.48000000000002,-4464.840000000002,0,null,null,2031,{"$f":"Q62-Q61","v":1487.2599999999993},0,128.4699999999998,-4.04,1611.6899999999991]
[26,2040,{"$f":"C63-C62","v":252.15999999999997},-325.61999999999989,10260.799999999999,0,157.40999999999985,482.57000000000016,-19.72,0,-326.83,10480.77,0,null,null,2040,{"$f":"Q63-Q62","v":-5592.32},0,934.67999999999938,-1.1599999999999999,-4658.8]
[27,2050,{"$f":"C64-C63","v":80.250000000000114},1108.8900000000001,26857.620000000003,0,27.919999999998254,5953.39,0,0,0,34028.07,1972.0999999999985,null,null,2050,{"$f":"Q64-Q63","v":-371.03000000000003},0,281.47000000000025,0,-89.559999999999775]
[]
[null,null,"Primary Energy",null,null,null,null,null,null,null,null,"CO2 Emissions"]
["English",null,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO"]
["French",null,"Biomass","Charbon","Gaz","Nucleaire","Petrol","Diesel","HFO"]
[null,null,{"$f":"$C$4&\"Primaire\"","v":"BUwPrimaire"},null,{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$4&\"!$A$12:$A$540\"),C97,INDIRECT(\"Raw\"&$C$4&\"!$B$12:$B$540\"))","v":247},4]
[null,"emiss fact kt/PJ",0,96.25,56.126331811263313,0,73.33,74.069999999999993,80.67]
[null,null,{"$f":"RawSEw!D5","v":"Bio"},{"$f":"RawSEw!E5","v":"Coa"},{"$f":"RawSEw!F5","v":"Gas"},{"$f":"RawSEw!G5","v":"Nuc"},{"$f":"RawSEw!H5","v":"Cru"},{"$f":"RawSEw!I5","v":"Die"},{"$f":"RawSEw!J5","v":"HFO"},null,null,"CO2"]
[null,"PJ",{"$f":"OFFSET(C$95,lang,0)","v":"Biomass"},"Coal","Gas","Nuclear","Crude","Diesel","HFO",null,null,"kT"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$4&\"!$C$1\"),$E$39+A101,0)","v":2010},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":330.33770784000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":43.314380640000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":29.761784640000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A101,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A101,1,1,50)))*8.76*3.6/1000","v":27.9046296},null,null,{"$f":"SUMPRODUCT($C$98:$I$98,C101:I101)","v":26421.974845247998}]
[{"$f":"A101+1","v":5},2011,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":569.41748496000014},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":17.256814560000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":26.098878240000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A102,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A102,1,1,50)))*8.76*3.6/1000","v":40.881062880000002},null,null,38705.341820251211]
[{"$f":"A102+1","v":6},2012,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":1.97919936},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":824.22899568000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":16.405027199999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":31.158829439999995},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A103,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A103,1,1,50)))*8.76*3.6/1000","v":41.374285920000005},null,null,53359.094541163191]
[7,2013,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":4.497664320000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":903.12859872000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":34.748572320000008},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A104,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A104,1,1,50)))*8.76*3.6/1000","v":31.25785248},null,null,56034.258766103994]
[8,2014,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":12.64372848},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":2.5928899200000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":933.34166352000011},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":27.136412640000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A105,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A105,1,1,50)))*8.76*3.6/1000","v":28.819804319999999},null,null,56969.497253539201]
[9,2015,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":13.017430079999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":926.07356160000006},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":26.730859680000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A106,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A106,1,1,50)))*8.76*3.6/1000","v":1.02555072},null,null,54039.79795308]
[10,2016,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":13.416360479999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":20.25683424},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":931.87807776000011},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":27.67094784},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A107,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A107,1,1,50)))*8.76*3.6/1000","v":8.4071822400000027},null,null,56980.412993409605]
[11,2017,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":13.48668576},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":20.25683424},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":806.22130896000021},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":28.06010208},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A108,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A108,1,1,50)))*8.76*3.6/1000","v":0},null,null,49278.37675666561]
[12,2018,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":22.743447840000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":23.583251520000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":767.49100127999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":28.780068960000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A109,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A109,1,1,50)))*8.76*3.6/1000","v":0},null,null,47478.082266667196]
[13,2019,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":22.867699679999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":23.583251520000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":806.81576256000017},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":29.643524640000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A110,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A110,1,1,50)))*8.76*3.6/1000","v":1.6543785600000001},null,null,49882.65174732]
[14,2020,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":22.994159040000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":23.583251520000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":810.16015536000009},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":31.029531840000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A111,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A111,1,1,50)))*8.76*3.6/1000","v":0},null,null,50039.563082188797]
[15,2021,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":23.133548160000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":23.583251520000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":827.68660272000011},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":33.153481440000007},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A112,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A112,1,1,50)))*8.76*3.6/1000","v":0},null,null,51180.579229060801]
[16,2022,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":23.564329919999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":23.583251520000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":836.26628688000017},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":34.591523039999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A113,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A113,1,1,50)))*8.76*3.6/1000","v":0},null,null,51768.641170372801]
[17,2023,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":39.871595519999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":23.583251520000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":838.10388960000012},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":36.379298879999993},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A114,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A114,1,1,50)))*8.76*3.6/1000","v":0},null,null,52004.199626841597]
[18,2024,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":50.569552800000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":23.583251520000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":862.11760752000009},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":37.877258879999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A115,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A115,1,1,50)))*8.76*3.6/1000","v":0},null,null,53462.955424041596]
[19,2025,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":65.831715360000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":23.583251520000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":883.83045888000004},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":39.687109920000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A116,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A116,1,1,50)))*8.76*3.6/1000","v":0},null,null,54815.673790574394]
[20,2026,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":80.986340160000012},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":24.452699040000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":900.5407545600001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":41.408660159999997},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A117,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A117,1,1,50)))*8.76*3.6/1000","v":0},null,null,55964.760940651198]
[21,2027,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":88.845742080000008},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":25.363143359999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":963.58027248000019},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":43.165215360000005},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A118,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A118,1,1,50)))*8.76*3.6/1000","v":0},null,null,59720.676150115207]
[22,2028,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":96.128350559999987},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":26.26065792},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":1022.0439168000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":45.01764},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A119,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A119,1,1,50)))*8.76*3.6/1000","v":0},null,null,63225.620919600013]
[23,2029,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":100.96471151999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":27.16101072},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":1086.7356057599998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":46.829383200000009},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A120,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A120,1,1,50)))*8.76*3.6/1000","v":0},null,null,67077.382895423987]
[24,2030,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":104.50115856000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":27.77911632},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":1115.1769780799998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":48.345634080000011},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A121,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A121,1,1,50)))*8.76*3.6/1000","v":0},null,null,68845.494162105577]
[25,2031,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":112.51666367999999},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":30.028579200000003},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":1185.83685504},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":50.97542112},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A122,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A122,1,1,50)))*8.76*3.6/1000","v":0},null,null,73222.672990358406]
[26,2040,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":132.22477152000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":48.292022879999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":2047.3455024000002},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":77.425925759999984},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A123,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A123,1,1,50)))*8.76*3.6/1000","v":0},null,null,125293.0385232432]
[27,2050,{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),C$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":382.47113087999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),D$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":52.78684896},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),E$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":3445.3679183999998},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),F$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),G$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":0},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),H$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":126.41741712000001},{"$f":"(SUMIF(OFFSET(RawBUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawBUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawCIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawCIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGHw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGHw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGUw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGUw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawGBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawGBw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawLIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawLIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawMAw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawMAw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawNGw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawNGw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSEw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSEw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawSIw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawSIw!$C$1,$E$97+$A124,1,1,50))+SUMIF(OFFSET(RawTBw!$C$1,$F$97,1,1,50),I$99,OFFSET(RawTBw!$C$1,$E$97+$A124,1,1,50)))*8.76*3.6/1000","v":0},null,null,207820.3352984784]
[]
[]
[null,null,"Cost Summary"]
[null,null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom TnD Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv Dom TnD","LumpInv Trans","Total lumpInv"]
[null,null,"million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B101","v":2010},{"$f":"RawBUw!T16+RawCIw!T16+RawGAw!T16+RawGHw!T16+RawGUw!T16+RawGBw!T16+RawLIw!T16+RawMAw!T16+RawNGw!T16+RawNIw!T16+RawSEw!T16+RawSIw!T16+RawTBw!T16","v":808.4586077100447},{"$f":"RawBUw!U16+RawCIw!U16+RawGAw!U16+RawGHw!U16+RawGUw!U16+RawGBw!U16+RawLIw!U16+RawMAw!U16+RawNGw!U16+RawNIw!U16+RawSEw!U16+RawSIw!U16+RawTBw!U16","v":3.223474249001955},{"$f":"RawBUw!V16+RawCIw!V16+RawGAw!V16+RawGHw!V16+RawGUw!V16+RawGBw!V16+RawLIw!V16+RawMAw!V16+RawNGw!V16+RawNIw!V16+RawSEw!V16+RawSIw!V16+RawTBw!V16","v":4626.9272199999996},{"$f":"RawBUw!W16+RawCIw!W16+RawGAw!W16+RawGHw!W16+RawGUw!W16+RawGBw!W16+RawLIw!W16+RawMAw!W16+RawNGw!W16+RawNIw!W16+RawSEw!W16+RawSIw!W16+RawTBw!W16","v":0},{"$f":"RawBUw!X16+RawCIw!X16+RawGAw!X16+RawGHw!X16+RawGUw!X16+RawGBw!X16+RawLIw!X16+RawMAw!X16+RawNGw!X16+RawNIw!X16+RawSEw!X16+RawSIw!X16+RawTBw!X16","v":5438.6093019590471},{"$f":"RawBUw!Y16+RawCIw!Y16+RawGAw!Y16+RawGHw!Y16+RawGUw!Y16+RawGBw!Y16+RawLIw!Y16+RawMAw!Y16+RawNGw!Y16+RawNIw!Y16+RawSEw!Y16+RawSIw!Y16+RawTBw!Y16","v":20.808256092000004},{"$f":"RawBUw!Z16+RawCIw!Z16+RawGAw!Z16+RawGHw!Z16+RawGUw!Z16+RawGBw!Z16+RawLIw!Z16+RawMAw!Z16+RawNGw!Z16+RawNIw!Z16+RawSEw!Z16+RawSIw!Z16+RawTBw!Z16","v":0},{"$f":"RawBUw!AA16+RawCIw!AA16+RawGAw!AA16+RawGHw!AA16+RawGUw!AA16+RawGBw!AA16+RawLIw!AA16+RawMAw!AA16+RawNGw!AA16+RawNIw!AA16+RawSEw!AA16+RawSIw!AA16+RawTBw!AA16","v":363.49917081522665},{"$f":"RawBUw!AB16+RawCIw!AB16+RawGAw!AB16+RawGHw!AB16+RawGUw!AB16+RawGBw!AB16+RawLIw!AB16+RawMAw!AB16+RawNGw!AB16+RawNIw!AB16+RawSEw!AB16+RawSIw!AB16+RawTBw!AB16","v":363.49917081522665},{"$f":"RawBUw!AC16+RawCIw!AC16+RawGAw!AC16+RawGHw!AC16+RawGUw!AC16+RawGBw!AC16+RawLIw!AC16+RawMAw!AC16+RawNGw!AC16+RawNIw!AC16+RawSEw!AC16+RawSIw!AC16+RawTBw!AC16","v":5459.4175580510464},{"$f":"RawBUw!AD16+RawCIw!AD16+RawGAw!AD16+RawGHw!AD16+RawGUw!AD16+RawGBw!AD16+RawLIw!AD16+RawMAw!AD16+RawNGw!AD16+RawNIw!AD16+RawSEw!AD16+RawSIw!AD16+RawTBw!AD16","v":4474.4000000000005},{"$f":"L130/M130*1000","v":1220.145172101521},{"$f":"N130/8.76","v":139.28597855040195},{"$f":"RawBUw!AG16+RawCIw!AG16+RawGAw!AG16+RawGHw!AG16+RawGUw!AG16+RawGBw!AG16+RawLIw!AG16+RawMAw!AG16+RawNGw!AG16+RawNIw!AG16+RawSEw!AG16+RawSIw!AG16+RawTBw!AG16","v":0},{"$f":"RawBUw!AH16+RawCIw!AH16+RawGAw!AH16+RawGHw!AH16+RawGUw!AH16+RawGBw!AH16+RawLIw!AH16+RawMAw!AH16+RawNGw!AH16+RawNIw!AH16+RawSEw!AH16+RawSIw!AH16+RawTBw!AH16","v":0.82336100000000001},{"$f":"RawBUw!AI16+RawCIw!AI16+RawGAw!AI16+RawGHw!AI16+RawGUw!AI16+RawGBw!AI16+RawLIw!AI16+RawMAw!AI16+RawNGw!AI16+RawNIw!AI16+RawSEw!AI16+RawSIw!AI16+RawTBw!AI16","v":228.13907770398549},{"$f":"RawBUw!AJ16+RawCIw!AJ16+RawGAw!AJ16+RawGHw!AJ16+RawGUw!AJ16+RawGBw!AJ16+RawLIw!AJ16+RawMAw!AJ16+RawNGw!AJ16+RawNIw!AJ16+RawSEw!AJ16+RawSIw!AJ16+RawTBw!AJ16","v":0},{"$f":"RawBUw!AK16+RawCIw!AK16+RawGAw!AK16+RawGHw!AK16+RawGUw!AK16+RawGBw!AK16+RawLIw!AK16+RawMAw!AK16+RawNGw!AK16+RawNIw!AK16+RawSEw!AK16+RawSIw!AK16+RawTBw!AK16","v":228.96243870398547}]
[null,{"$f":"B102","v":2011},{"$f":"RawBUw!T17+RawCIw!T17+RawGAw!T17+RawGHw!T17+RawGUw!T17+RawGBw!T17+RawLIw!T17+RawMAw!T17+RawNGw!T17+RawNIw!T17+RawSEw!T17+RawSIw!T17+RawTBw!T17","v":831.86604138406813},{"$f":"RawBUw!U17+RawCIw!U17+RawGAw!U17+RawGHw!U17+RawGUw!U17+RawGBw!U17+RawLIw!U17+RawMAw!U17+RawNGw!U17+RawNIw!U17+RawSEw!U17+RawSIw!U17+RawTBw!U17","v":360.48932824156998},{"$f":"RawBUw!V17+RawCIw!V17+RawGAw!V17+RawGHw!V17+RawGUw!V17+RawGBw!V17+RawLIw!V17+RawMAw!V17+RawNGw!V17+RawNIw!V17+RawSEw!V17+RawSIw!V17+RawTBw!V17","v":6325.3803900000003},{"$f":"RawBUw!W17+RawCIw!W17+RawGAw!W17+RawGHw!W17+RawGUw!W17+RawGBw!W17+RawLIw!W17+RawMAw!W17+RawNGw!W17+RawNIw!W17+RawSEw!W17+RawSIw!W17+RawTBw!W17","v":0},{"$f":"RawBUw!X17+RawCIw!X17+RawGAw!X17+RawGHw!X17+RawGUw!X17+RawGBw!X17+RawLIw!X17+RawMAw!X17+RawNGw!X17+RawNIw!X17+RawSEw!X17+RawSIw!X17+RawTBw!X17","v":7517.7357596256379},{"$f":"RawBUw!Y17+RawCIw!Y17+RawGAw!Y17+RawGHw!Y17+RawGUw!Y17+RawGBw!Y17+RawLIw!Y17+RawMAw!Y17+RawNGw!Y17+RawNIw!Y17+RawSEw!Y17+RawSIw!Y17+RawTBw!Y17","v":387.92843436599992},{"$f":"RawBUw!Z17+RawCIw!Z17+RawGAw!Z17+RawGHw!Z17+RawGUw!Z17+RawGBw!Z17+RawLIw!Z17+RawMAw!Z17+RawNGw!Z17+RawNIw!Z17+RawSEw!Z17+RawSIw!Z17+RawTBw!Z17","v":0},{"$f":"RawBUw!AA17+RawCIw!AA17+RawGAw!AA17+RawGHw!AA17+RawGUw!AA17+RawGBw!AA17+RawLIw!AA17+RawMAw!AA17+RawNGw!AA17+RawNIw!AA17+RawSEw!AA17+RawSIw!AA17+RawTBw!AA17","v":1950.2858526747373},{"$f":"RawBUw!AB17+RawCIw!AB17+RawGAw!AB17+RawGHw!AB17+RawGUw!AB17+RawGBw!AB17+RawLIw!AB17+RawMAw!AB17+RawNGw!AB17+RawNIw!AB17+RawSEw!AB17+RawSIw!AB17+RawTBw!AB17","v":1950.2858526747373},{"$f":"RawBUw!AC17+RawCIw!AC17+RawGAw!AC17+RawGHw!AC17+RawGUw!AC17+RawGBw!AC17+RawLIw!AC17+RawMAw!AC17+RawNGw!AC17+RawNIw!AC17+RawSEw!AC17+RawSIw!AC17+RawTBw!AC17","v":7905.6641939916371},{"$f":"RawBUw!AD17+RawCIw!AD17+RawGAw!AD17+RawGHw!AD17+RawGUw!AD17+RawGBw!AD17+RawLIw!AD17+RawMAw!AD17+RawNGw!AD17+RawNIw!AD17+RawSEw!AD17+RawSIw!AD17+RawTBw!AD17","v":6187.9},{"$f":"L131/M131*1000","v":1277.6005097030718},{"$f":"N131/8.76","v":145.84480704372967},{"$f":"RawBUw!AG17+RawCIw!AG17+RawGAw!AG17+RawGHw!AG17+RawGUw!AG17+RawGBw!AG17+RawLIw!AG17+RawMAw!AG17+RawNGw!AG17+RawNIw!AG17+RawSEw!AG17+RawSIw!AG17+RawTBw!AG17","v":2257.5063},{"$f":"RawBUw!AH17+RawCIw!AH17+RawGAw!AH17+RawGHw!AH17+RawGUw!AH17+RawGBw!AH17+RawLIw!AH17+RawMAw!AH17+RawNGw!AH17+RawNIw!AH17+RawSEw!AH17+RawSIw!AH17+RawTBw!AH17","v":0},{"$f":"RawBUw!AI17+RawCIw!AI17+RawGAw!AI17+RawGHw!AI17+RawGUw!AI17+RawGBw!AI17+RawLIw!AI17+RawMAw!AI17+RawNGw!AI17+RawNIw!AI17+RawSEw!AI17+RawSIw!AI17+RawTBw!AI17","v":4025.0590202104222},{"$f":"RawBUw!AJ17+RawCIw!AJ17+RawGAw!AJ17+RawGHw!AJ17+RawGUw!AJ17+RawGBw!AJ17+RawLIw!AJ17+RawMAw!AJ17+RawNGw!AJ17+RawNIw!AJ17+RawSEw!AJ17+RawSIw!AJ17+RawTBw!AJ17","v":0},{"$f":"RawBUw!AK17+RawCIw!AK17+RawGAw!AK17+RawGHw!AK17+RawGUw!AK17+RawGBw!AK17+RawLIw!AK17+RawMAw!AK17+RawNGw!AK17+RawNIw!AK17+RawSEw!AK17+RawSIw!AK17+RawTBw!AK17","v":6282.5653202104222}]
[null,2012,{"$f":"RawBUw!T18+RawCIw!T18+RawGAw!T18+RawGHw!T18+RawGUw!T18+RawGBw!T18+RawLIw!T18+RawMAw!T18+RawNGw!T18+RawNIw!T18+RawSEw!T18+RawSIw!T18+RawTBw!T18","v":894.45898285841099},{"$f":"RawBUw!U18+RawCIw!U18+RawGAw!U18+RawGHw!U18+RawGUw!U18+RawGBw!U18+RawLIw!U18+RawMAw!U18+RawNGw!U18+RawNIw!U18+RawSEw!U18+RawSIw!U18+RawTBw!U18","v":781.83407431782018},{"$f":"RawBUw!V18+RawCIw!V18+RawGAw!V18+RawGHw!V18+RawGUw!V18+RawGBw!V18+RawLIw!V18+RawMAw!V18+RawNGw!V18+RawNIw!V18+RawSEw!V18+RawSIw!V18+RawTBw!V18","v":8576.9903599999998},{"$f":"RawBUw!W18+RawCIw!W18+RawGAw!W18+RawGHw!W18+RawGUw!W18+RawGBw!W18+RawLIw!W18+RawMAw!W18+RawNGw!W18+RawNIw!W18+RawSEw!W18+RawSIw!W18+RawTBw!W18","v":0},{"$f":"RawBUw!X18+RawCIw!X18+RawGAw!X18+RawGHw!X18+RawGUw!X18+RawGBw!X18+RawLIw!X18+RawMAw!X18+RawNGw!X18+RawNIw!X18+RawSEw!X18+RawSIw!X18+RawTBw!X18","v":10253.283417176233},{"$f":"RawBUw!Y18+RawCIw!Y18+RawGAw!Y18+RawGHw!Y18+RawGUw!Y18+RawGBw!Y18+RawLIw!Y18+RawMAw!Y18+RawNGw!Y18+RawNIw!Y18+RawSEw!Y18+RawSIw!Y18+RawTBw!Y18","v":1029.0649678860002},{"$f":"RawBUw!Z18+RawCIw!Z18+RawGAw!Z18+RawGHw!Z18+RawGUw!Z18+RawGBw!Z18+RawLIw!Z18+RawMAw!Z18+RawNGw!Z18+RawNIw!Z18+RawSEw!Z18+RawSIw!Z18+RawTBw!Z18","v":12.567053086146544},{"$f":"RawBUw!AA18+RawCIw!AA18+RawGAw!AA18+RawGHw!AA18+RawGUw!AA18+RawGBw!AA18+RawLIw!AA18+RawMAw!AA18+RawNGw!AA18+RawNIw!AA18+RawSEw!AA18+RawSIw!AA18+RawTBw!AA18","v":2516.3927744230818},{"$f":"RawBUw!AB18+RawCIw!AB18+RawGAw!AB18+RawGHw!AB18+RawGUw!AB18+RawGBw!AB18+RawLIw!AB18+RawMAw!AB18+RawNGw!AB18+RawNIw!AB18+RawSEw!AB18+RawSIw!AB18+RawTBw!AB18","v":2516.3927744230818},{"$f":"RawBUw!AC18+RawCIw!AC18+RawGAw!AC18+RawGHw!AC18+RawGUw!AC18+RawGBw!AC18+RawLIw!AC18+RawMAw!AC18+RawNGw!AC18+RawNIw!AC18+RawSEw!AC18+RawSIw!AC18+RawTBw!AC18","v":11294.915438148377},{"$f":"RawBUw!AD18+RawCIw!AD18+RawGAw!AD18+RawGHw!AD18+RawGUw!AD18+RawGBw!AD18+RawLIw!AD18+RawMAw!AD18+RawNGw!AD18+RawNIw!AD18+RawSEw!AD18+RawSIw!AD18+RawTBw!AD18","v":8296},1361.4893247526973,155.42115579368689,{"$f":"RawBUw!AG18+RawCIw!AG18+RawGAw!AG18+RawGHw!AG18+RawGUw!AG18+RawGBw!AG18+RawLIw!AG18+RawMAw!AG18+RawNGw!AG18+RawNIw!AG18+RawSEw!AG18+RawSIw!AG18+RawTBw!AG18","v":3294.9259859999997},{"$f":"RawBUw!AH18+RawCIw!AH18+RawGAw!AH18+RawGHw!AH18+RawGUw!AH18+RawGBw!AH18+RawLIw!AH18+RawMAw!AH18+RawNGw!AH18+RawNIw!AH18+RawSEw!AH18+RawSIw!AH18+RawTBw!AH18","v":3.0305219999999999},{"$f":"RawBUw!AI18+RawCIw!AI18+RawGAw!AI18+RawGHw!AI18+RawGUw!AI18+RawGBw!AI18+RawLIw!AI18+RawMAw!AI18+RawNGw!AI18+RawNIw!AI18+RawSEw!AI18+RawSIw!AI18+RawTBw!AI18","v":7029.3395464225314},{"$f":"RawBUw!AJ18+RawCIw!AJ18+RawGAw!AJ18+RawGHw!AJ18+RawGUw!AJ18+RawGBw!AJ18+RawLIw!AJ18+RawMAw!AJ18+RawNGw!AJ18+RawNIw!AJ18+RawSEw!AJ18+RawSIw!AJ18+RawTBw!AJ18","v":137.06},{"$f":"RawBUw!AK18+RawCIw!AK18+RawGAw!AK18+RawGHw!AK18+RawGUw!AK18+RawGBw!AK18+RawLIw!AK18+RawMAw!AK18+RawNGw!AK18+RawNIw!AK18+RawSEw!AK18+RawSIw!AK18+RawTBw!AK18","v":10464.356054422529}]
[null,2013,{"$f":"RawBUw!T19+RawCIw!T19+RawGAw!T19+RawGHw!T19+RawGUw!T19+RawGBw!T19+RawLIw!T19+RawMAw!T19+RawNGw!T19+RawNIw!T19+RawSEw!T19+RawSIw!T19+RawTBw!T19","v":925.71581452136775},{"$f":"RawBUw!U19+RawCIw!U19+RawGAw!U19+RawGHw!U19+RawGUw!U19+RawGBw!U19+RawLIw!U19+RawMAw!U19+RawNGw!U19+RawNIw!U19+RawSEw!U19+RawSIw!U19+RawTBw!U19","v":1121.9743332162896},{"$f":"RawBUw!V19+RawCIw!V19+RawGAw!V19+RawGHw!V19+RawGUw!V19+RawGBw!V19+RawLIw!V19+RawMAw!V19+RawNGw!V19+RawNIw!V19+RawSEw!V19+RawSIw!V19+RawTBw!V19","v":8928.9581200000011},{"$f":"RawBUw!W19+RawCIw!W19+RawGAw!W19+RawGHw!W19+RawGUw!W19+RawGBw!W19+RawLIw!W19+RawMAw!W19+RawNGw!W19+RawNIw!W19+RawSEw!W19+RawSIw!W19+RawTBw!W19","v":0},{"$f":"RawBUw!X19+RawCIw!X19+RawGAw!X19+RawGHw!X19+RawGUw!X19+RawGBw!X19+RawLIw!X19+RawMAw!X19+RawNGw!X19+RawNIw!X19+RawSEw!X19+RawSIw!X19+RawTBw!X19","v":10976.648267737657},{"$f":"RawBUw!Y19+RawCIw!Y19+RawGAw!Y19+RawGHw!Y19+RawGUw!Y19+RawGBw!Y19+RawLIw!Y19+RawMAw!Y19+RawNGw!Y19+RawNIw!Y19+RawSEw!Y19+RawSIw!Y19+RawTBw!Y19","v":1177.4390867340001},{"$f":"RawBUw!Z19+RawCIw!Z19+RawGAw!Z19+RawGHw!Z19+RawGUw!Z19+RawGBw!Z19+RawLIw!Z19+RawMAw!Z19+RawNGw!Z19+RawNIw!Z19+RawSEw!Z19+RawSIw!Z19+RawTBw!Z19","v":26.958740320945623},{"$f":"RawBUw!AA19+RawCIw!AA19+RawGAw!AA19+RawGHw!AA19+RawGUw!AA19+RawGBw!AA19+RawLIw!AA19+RawMAw!AA19+RawNGw!AA19+RawNIw!AA19+RawSEw!AA19+RawSIw!AA19+RawTBw!AA19","v":1823.3828766216488},{"$f":"RawBUw!AB19+RawCIw!AB19+RawGAw!AB19+RawGHw!AB19+RawGUw!AB19+RawGBw!AB19+RawLIw!AB19+RawMAw!AB19+RawNGw!AB19+RawNIw!AB19+RawSEw!AB19+RawSIw!AB19+RawTBw!AB19","v":1823.3828766216491},{"$f":"RawBUw!AC19+RawCIw!AC19+RawGAw!AC19+RawGHw!AC19+RawGUw!AC19+RawGBw!AC19+RawLIw!AC19+RawMAw!AC19+RawNGw!AC19+RawNIw!AC19+RawSEw!AC19+RawSIw!AC19+RawTBw!AC19","v":12181.0460947926},{"$f":"RawBUw!AD19+RawCIw!AD19+RawGAw!AD19+RawGHw!AD19+RawGUw!AD19+RawGBw!AD19+RawLIw!AD19+RawMAw!AD19+RawNGw!AD19+RawNIw!AD19+RawSEw!AD19+RawSIw!AD19+RawTBw!AD19","v":8977},1356.9172434880918,154.89922870868628,{"$f":"RawBUw!AG19+RawCIw!AG19+RawGAw!AG19+RawGHw!AG19+RawGUw!AG19+RawGBw!AG19+RawLIw!AG19+RawMAw!AG19+RawNGw!AG19+RawNIw!AG19+RawSEw!AG19+RawSIw!AG19+RawTBw!AG19","v":2941.3851506199999},{"$f":"RawBUw!AH19+RawCIw!AH19+RawGAw!AH19+RawGHw!AH19+RawGUw!AH19+RawGBw!AH19+RawLIw!AH19+RawMAw!AH19+RawNGw!AH19+RawNIw!AH19+RawSEw!AH19+RawSIw!AH19+RawTBw!AH19","v":8.337394999999999},{"$f":"RawBUw!AI19+RawCIw!AI19+RawGAw!AI19+RawGHw!AI19+RawGUw!AI19+RawGBw!AI19+RawLIw!AI19+RawMAw!AI19+RawNGw!AI19+RawNIw!AI19+RawSEw!AI19+RawSIw!AI19+RawTBw!AI19","v":1626.7549995282056},{"$f":"RawBUw!AJ19+RawCIw!AJ19+RawGAw!AJ19+RawGHw!AJ19+RawGUw!AJ19+RawGBw!AJ19+RawLIw!AJ19+RawMAw!AJ19+RawNGw!AJ19+RawNIw!AJ19+RawSEw!AJ19+RawSIw!AJ19+RawTBw!AJ19","v":156.95999999999998},{"$f":"RawBUw!AK19+RawCIw!AK19+RawGAw!AK19+RawGHw!AK19+RawGUw!AK19+RawGBw!AK19+RawLIw!AK19+RawMAw!AK19+RawNGw!AK19+RawNIw!AK19+RawSEw!AK19+RawSIw!AK19+RawTBw!AK19","v":4733.4375451482056}]
[null,2014,{"$f":"RawBUw!T20+RawCIw!T20+RawGAw!T20+RawGHw!T20+RawGUw!T20+RawGBw!T20+RawLIw!T20+RawMAw!T20+RawNGw!T20+RawNIw!T20+RawSEw!T20+RawSIw!T20+RawTBw!T20","v":926.20116214625386},{"$f":"RawBUw!U20+RawCIw!U20+RawGAw!U20+RawGHw!U20+RawGUw!U20+RawGBw!U20+RawLIw!U20+RawMAw!U20+RawNGw!U20+RawNIw!U20+RawSEw!U20+RawSIw!U20+RawTBw!U20","v":1505.0925817904331},{"$f":"RawBUw!V20+RawCIw!V20+RawGAw!V20+RawGHw!V20+RawGUw!V20+RawGBw!V20+RawLIw!V20+RawMAw!V20+RawNGw!V20+RawNIw!V20+RawSEw!V20+RawSIw!V20+RawTBw!V20","v":9048.0523500000018},{"$f":"RawBUw!W20+RawCIw!W20+RawGAw!W20+RawGHw!W20+RawGUw!W20+RawGBw!W20+RawLIw!W20+RawMAw!W20+RawNGw!W20+RawNIw!W20+RawSEw!W20+RawSIw!W20+RawTBw!W20","v":0},{"$f":"RawBUw!X20+RawCIw!X20+RawGAw!X20+RawGHw!X20+RawGUw!X20+RawGBw!X20+RawLIw!X20+RawMAw!X20+RawNGw!X20+RawNIw!X20+RawSEw!X20+RawSIw!X20+RawTBw!X20","v":11479.346093936689},{"$f":"RawBUw!Y20+RawCIw!Y20+RawGAw!Y20+RawGHw!Y20+RawGUw!Y20+RawGBw!Y20+RawLIw!Y20+RawMAw!Y20+RawNGw!Y20+RawNIw!Y20+RawSEw!Y20+RawSIw!Y20+RawTBw!Y20","v":1347.2045250840006},{"$f":"RawBUw!Z20+RawCIw!Z20+RawGAw!Z20+RawGHw!Z20+RawGUw!Z20+RawGBw!Z20+RawLIw!Z20+RawMAw!Z20+RawNGw!Z20+RawNIw!Z20+RawSEw!Z20+RawSIw!Z20+RawTBw!Z20","v":26.958740320945623},{"$f":"RawBUw!AA20+RawCIw!AA20+RawGAw!AA20+RawGHw!AA20+RawGUw!AA20+RawGBw!AA20+RawLIw!AA20+RawMAw!AA20+RawNGw!AA20+RawNIw!AA20+RawSEw!AA20+RawSIw!AA20+RawTBw!AA20","v":1329.9174770236084},{"$f":"RawBUw!AB20+RawCIw!AB20+RawGAw!AB20+RawGHw!AB20+RawGUw!AB20+RawGBw!AB20+RawLIw!AB20+RawMAw!AB20+RawNGw!AB20+RawNIw!AB20+RawSEw!AB20+RawSIw!AB20+RawTBw!AB20","v":1329.9174770236086},{"$f":"RawBUw!AC20+RawCIw!AC20+RawGAw!AC20+RawGHw!AC20+RawGUw!AC20+RawGBw!AC20+RawLIw!AC20+RawMAw!AC20+RawNGw!AC20+RawNIw!AC20+RawSEw!AC20+RawSIw!AC20+RawTBw!AC20","v":12853.509359341631},{"$f":"RawBUw!AD20+RawCIw!AD20+RawGAw!AD20+RawGHw!AD20+RawGUw!AD20+RawGBw!AD20+RawLIw!AD20+RawMAw!AD20+RawNGw!AD20+RawNIw!AD20+RawSEw!AD20+RawSIw!AD20+RawTBw!AD20","v":9754.1999999999989},1317.7410099589545,150.42705593138749,{"$f":"RawBUw!AG20+RawCIw!AG20+RawGAw!AG20+RawGHw!AG20+RawGUw!AG20+RawGBw!AG20+RawLIw!AG20+RawMAw!AG20+RawNGw!AG20+RawNIw!AG20+RawSEw!AG20+RawSIw!AG20+RawTBw!AG20","v":2350.5571056500012},{"$f":"RawBUw!AH20+RawCIw!AH20+RawGAw!AH20+RawGHw!AH20+RawGUw!AH20+RawGBw!AH20+RawLIw!AH20+RawMAw!AH20+RawNGw!AH20+RawNIw!AH20+RawSEw!AH20+RawSIw!AH20+RawTBw!AH20","v":24.383733000000017},{"$f":"RawBUw!AI20+RawCIw!AI20+RawGAw!AI20+RawGHw!AI20+RawGUw!AI20+RawGBw!AI20+RawLIw!AI20+RawMAw!AI20+RawNGw!AI20+RawNIw!AI20+RawSEw!AI20+RawSIw!AI20+RawTBw!AI20","v":1861.2867104260645},{"$f":"RawBUw!AJ20+RawCIw!AJ20+RawGAw!AJ20+RawGHw!AJ20+RawGUw!AJ20+RawGBw!AJ20+RawLIw!AJ20+RawMAw!AJ20+RawNGw!AJ20+RawNIw!AJ20+RawSEw!AJ20+RawSIw!AJ20+RawTBw!AJ20","v":0},{"$f":"RawBUw!AK20+RawCIw!AK20+RawGAw!AK20+RawGHw!AK20+RawGUw!AK20+RawGBw!AK20+RawLIw!AK20+RawMAw!AK20+RawNGw!AK20+RawNIw!AK20+RawSEw!AK20+RawSIw!AK20+RawTBw!AK20","v":4236.2275490760658}]
[null,2015,{"$f":"RawBUw!T21+RawCIw!T21+RawGAw!T21+RawGHw!T21+RawGUw!T21+RawGBw!T21+RawLIw!T21+RawMAw!T21+RawNGw!T21+RawNIw!T21+RawSEw!T21+RawSIw!T21+RawTBw!T21","v":945.6730958695008},{"$f":"RawBUw!U21+RawCIw!U21+RawGAw!U21+RawGHw!U21+RawGUw!U21+RawGBw!U21+RawLIw!U21+RawMAw!U21+RawNGw!U21+RawNIw!U21+RawSEw!U21+RawSIw!U21+RawTBw!U21","v":2080.8249478980365},{"$f":"RawBUw!V21+RawCIw!V21+RawGAw!V21+RawGHw!V21+RawGUw!V21+RawGBw!V21+RawLIw!V21+RawMAw!V21+RawNGw!V21+RawNIw!V21+RawSEw!V21+RawSIw!V21+RawTBw!V21","v":8749.8985800000009},{"$f":"RawBUw!W21+RawCIw!W21+RawGAw!W21+RawGHw!W21+RawGUw!W21+RawGBw!W21+RawLIw!W21+RawMAw!W21+RawNGw!W21+RawNIw!W21+RawSEw!W21+RawSIw!W21+RawTBw!W21","v":0},{"$f":"RawBUw!X21+RawCIw!X21+RawGAw!X21+RawGHw!X21+RawGUw!X21+RawGBw!X21+RawLIw!X21+RawMAw!X21+RawNGw!X21+RawNIw!X21+RawSEw!X21+RawSIw!X21+RawTBw!X21","v":11776.396623767538},{"$f":"RawBUw!Y21+RawCIw!Y21+RawGAw!Y21+RawGHw!Y21+RawGUw!Y21+RawGBw!Y21+RawLIw!Y21+RawMAw!Y21+RawNGw!Y21+RawNIw!Y21+RawSEw!Y21+RawSIw!Y21+RawTBw!Y21","v":1537.673898},{"$f":"RawBUw!Z21+RawCIw!Z21+RawGAw!Z21+RawGHw!Z21+RawGUw!Z21+RawGBw!Z21+RawLIw!Z21+RawMAw!Z21+RawNGw!Z21+RawNIw!Z21+RawSEw!Z21+RawSIw!Z21+RawTBw!Z21","v":90.262542460201672},{"$f":"RawBUw!AA21+RawCIw!AA21+RawGAw!AA21+RawGHw!AA21+RawGUw!AA21+RawGBw!AA21+RawLIw!AA21+RawMAw!AA21+RawNGw!AA21+RawNIw!AA21+RawSEw!AA21+RawSIw!AA21+RawTBw!AA21","v":946.0853327533199},{"$f":"RawBUw!AB21+RawCIw!AB21+RawGAw!AB21+RawGHw!AB21+RawGUw!AB21+RawGBw!AB21+RawLIw!AB21+RawMAw!AB21+RawNGw!AB21+RawNIw!AB21+RawSEw!AB21+RawSIw!AB21+RawTBw!AB21","v":946.0853327533199},{"$f":"RawBUw!AC21+RawCIw!AC21+RawGAw!AC21+RawGHw!AC21+RawGUw!AC21+RawGBw!AC21+RawLIw!AC21+RawMAw!AC21+RawNGw!AC21+RawNIw!AC21+RawSEw!AC21+RawSIw!AC21+RawTBw!AC21","v":13404.333064227738},{"$f":"RawBUw!AD21+RawCIw!AD21+RawGAw!AD21+RawGHw!AD21+RawGUw!AD21+RawGBw!AD21+RawLIw!AD21+RawMAw!AD21+RawNGw!AD21+RawNIw!AD21+RawSEw!AD21+RawSIw!AD21+RawTBw!AD21","v":10541.4},1271.5894534148915,145.15861340352643,{"$f":"RawBUw!AG21+RawCIw!AG21+RawGAw!AG21+RawGHw!AG21+RawGUw!AG21+RawGBw!AG21+RawLIw!AG21+RawMAw!AG21+RawNGw!AG21+RawNIw!AG21+RawSEw!AG21+RawSIw!AG21+RawTBw!AG21","v":5553.9370273366694},{"$f":"RawBUw!AH21+RawCIw!AH21+RawGAw!AH21+RawGHw!AH21+RawGUw!AH21+RawGBw!AH21+RawLIw!AH21+RawMAw!AH21+RawNGw!AH21+RawNIw!AH21+RawSEw!AH21+RawSIw!AH21+RawTBw!AH21","v":4.3582440000000027},{"$f":"RawBUw!AI21+RawCIw!AI21+RawGAw!AI21+RawGHw!AI21+RawGUw!AI21+RawGBw!AI21+RawLIw!AI21+RawMAw!AI21+RawNGw!AI21+RawNIw!AI21+RawSEw!AI21+RawSIw!AI21+RawTBw!AI21","v":2088.2820201650129},{"$f":"RawBUw!AJ21+RawCIw!AJ21+RawGAw!AJ21+RawGHw!AJ21+RawGUw!AJ21+RawGBw!AJ21+RawLIw!AJ21+RawMAw!AJ21+RawNGw!AJ21+RawNIw!AJ21+RawSEw!AJ21+RawSIw!AJ21+RawTBw!AJ21","v":690.41},{"$f":"RawBUw!AK21+RawCIw!AK21+RawGAw!AK21+RawGHw!AK21+RawGUw!AK21+RawGBw!AK21+RawLIw!AK21+RawMAw!AK21+RawNGw!AK21+RawNIw!AK21+RawSEw!AK21+RawSIw!AK21+RawTBw!AK21","v":8336.9872915016822}]
[null,2016,{"$f":"RawBUw!T22+RawCIw!T22+RawGAw!T22+RawGHw!T22+RawGUw!T22+RawGBw!T22+RawLIw!T22+RawMAw!T22+RawNGw!T22+RawNIw!T22+RawSEw!T22+RawSIw!T22+RawTBw!T22","v":980.2691508053889},{"$f":"RawBUw!U22+RawCIw!U22+RawGAw!U22+RawGHw!U22+RawGUw!U22+RawGBw!U22+RawLIw!U22+RawMAw!U22+RawNGw!U22+RawNIw!U22+RawSEw!U22+RawSIw!U22+RawTBw!U22","v":2513.4182086990272},{"$f":"RawBUw!V22+RawCIw!V22+RawGAw!V22+RawGHw!V22+RawGUw!V22+RawGBw!V22+RawLIw!V22+RawMAw!V22+RawNGw!V22+RawNIw!V22+RawSEw!V22+RawSIw!V22+RawTBw!V22","v":9012.4241000000002},{"$f":"RawBUw!W22+RawCIw!W22+RawGAw!W22+RawGHw!W22+RawGUw!W22+RawGBw!W22+RawLIw!W22+RawMAw!W22+RawNGw!W22+RawNIw!W22+RawSEw!W22+RawSIw!W22+RawTBw!W22","v":0},{"$f":"RawBUw!X22+RawCIw!X22+RawGAw!X22+RawGHw!X22+RawGUw!X22+RawGBw!X22+RawLIw!X22+RawMAw!X22+RawNGw!X22+RawNIw!X22+RawSEw!X22+RawSIw!X22+RawTBw!X22","v":12506.111459504415},{"$f":"RawBUw!Y22+RawCIw!Y22+RawGAw!Y22+RawGHw!Y22+RawGUw!Y22+RawGBw!Y22+RawLIw!Y22+RawMAw!Y22+RawNGw!Y22+RawNIw!Y22+RawSEw!Y22+RawSIw!Y22+RawTBw!Y22","v":1797.7844325840001},{"$f":"RawBUw!Z22+RawCIw!Z22+RawGAw!Z22+RawGHw!Z22+RawGUw!Z22+RawGBw!Z22+RawLIw!Z22+RawMAw!Z22+RawNGw!Z22+RawNIw!Z22+RawSEw!Z22+RawSIw!Z22+RawTBw!Z22","v":93.955822033454155},{"$f":"RawBUw!AA22+RawCIw!AA22+RawGAw!AA22+RawGHw!AA22+RawGUw!AA22+RawGBw!AA22+RawLIw!AA22+RawMAw!AA22+RawNGw!AA22+RawNIw!AA22+RawSEw!AA22+RawSIw!AA22+RawTBw!AA22","v":2054.1175351107495},{"$f":"RawBUw!AB22+RawCIw!AB22+RawGAw!AB22+RawGHw!AB22+RawGUw!AB22+RawGBw!AB22+RawLIw!AB22+RawMAw!AB22+RawNGw!AB22+RawNIw!AB22+RawSEw!AB22+RawSIw!AB22+RawTBw!AB22","v":2054.1175351107495},{"$f":"RawBUw!AC22+RawCIw!AC22+RawGAw!AC22+RawGHw!AC22+RawGUw!AC22+RawGBw!AC22+RawLIw!AC22+RawMAw!AC22+RawNGw!AC22+RawNIw!AC22+RawSEw!AC22+RawSIw!AC22+RawTBw!AC22","v":14397.851714121871},{"$f":"RawBUw!AD22+RawCIw!AD22+RawGAw!AD22+RawGHw!AD22+RawGUw!AD22+RawGBw!AD22+RawLIw!AD22+RawMAw!AD22+RawNGw!AD22+RawNIw!AD22+RawSEw!AD22+RawSIw!AD22+RawTBw!AD22","v":11796.099999999997},1220.5603304585309,139.33337105690993,{"$f":"RawBUw!AG22+RawCIw!AG22+RawGAw!AG22+RawGHw!AG22+RawGUw!AG22+RawGBw!AG22+RawLIw!AG22+RawMAw!AG22+RawNGw!AG22+RawNIw!AG22+RawSEw!AG22+RawSIw!AG22+RawTBw!AG22","v":3938.6087614033372},{"$f":"RawBUw!AH22+RawCIw!AH22+RawGAw!AH22+RawGHw!AH22+RawGUw!AH22+RawGBw!AH22+RawLIw!AH22+RawMAw!AH22+RawNGw!AH22+RawNIw!AH22+RawSEw!AH22+RawSIw!AH22+RawTBw!AH22","v":12.447050000000008},{"$f":"RawBUw!AI22+RawCIw!AI22+RawGAw!AI22+RawGHw!AI22+RawGUw!AI22+RawGBw!AI22+RawLIw!AI22+RawMAw!AI22+RawNGw!AI22+RawNIw!AI22+RawSEw!AI22+RawSIw!AI22+RawTBw!AI22","v":2851.818874139045},{"$f":"RawBUw!AJ22+RawCIw!AJ22+RawGAw!AJ22+RawGHw!AJ22+RawGUw!AJ22+RawGBw!AJ22+RawLIw!AJ22+RawMAw!AJ22+RawNGw!AJ22+RawNIw!AJ22+RawSEw!AJ22+RawSIw!AJ22+RawTBw!AJ22","v":40.28},{"$f":"RawBUw!AK22+RawCIw!AK22+RawGAw!AK22+RawGHw!AK22+RawGUw!AK22+RawGBw!AK22+RawLIw!AK22+RawMAw!AK22+RawNGw!AK22+RawNIw!AK22+RawSEw!AK22+RawSIw!AK22+RawTBw!AK22","v":6843.1546855423821}]
[null,2017,{"$f":"RawBUw!T23+RawCIw!T23+RawGAw!T23+RawGHw!T23+RawGUw!T23+RawGBw!T23+RawLIw!T23+RawMAw!T23+RawNGw!T23+RawNIw!T23+RawSEw!T23+RawSIw!T23+RawTBw!T23","v":1011.2652986671726},{"$f":"RawBUw!U23+RawCIw!U23+RawGAw!U23+RawGHw!U23+RawGUw!U23+RawGBw!U23+RawLIw!U23+RawMAw!U23+RawNGw!U23+RawNIw!U23+RawSEw!U23+RawSIw!U23+RawTBw!U23","v":3446.6859129972195},{"$f":"RawBUw!V23+RawCIw!V23+RawGAw!V23+RawGHw!V23+RawGUw!V23+RawGBw!V23+RawLIw!V23+RawMAw!V23+RawNGw!V23+RawNIw!V23+RawSEw!V23+RawSIw!V23+RawTBw!V23","v":7807.4587700000011},{"$f":"RawBUw!W23+RawCIw!W23+RawGAw!W23+RawGHw!W23+RawGUw!W23+RawGBw!W23+RawLIw!W23+RawMAw!W23+RawNGw!W23+RawNIw!W23+RawSEw!W23+RawSIw!W23+RawTBw!W23","v":0},{"$f":"RawBUw!X23+RawCIw!X23+RawGAw!X23+RawGHw!X23+RawGUw!X23+RawGBw!X23+RawLIw!X23+RawMAw!X23+RawNGw!X23+RawNIw!X23+RawSEw!X23+RawSIw!X23+RawTBw!X23","v":12265.40998166439},{"$f":"RawBUw!Y23+RawCIw!Y23+RawGAw!Y23+RawGHw!Y23+RawGUw!Y23+RawGBw!Y23+RawLIw!Y23+RawMAw!Y23+RawNGw!Y23+RawNIw!Y23+RawSEw!Y23+RawSIw!Y23+RawTBw!Y23","v":1983.654337278},{"$f":"RawBUw!Z23+RawCIw!Z23+RawGAw!Z23+RawGHw!Z23+RawGUw!Z23+RawGBw!Z23+RawLIw!Z23+RawMAw!Z23+RawNGw!Z23+RawNIw!Z23+RawSEw!Z23+RawSIw!Z23+RawTBw!Z23","v":157.01022694234163},{"$f":"RawBUw!AA23+RawCIw!AA23+RawGAw!AA23+RawGHw!AA23+RawGUw!AA23+RawGBw!AA23+RawLIw!AA23+RawMAw!AA23+RawNGw!AA23+RawNIw!AA23+RawSEw!AA23+RawSIw!AA23+RawTBw!AA23","v":3639.8695921438475},{"$f":"RawBUw!AB23+RawCIw!AB23+RawGAw!AB23+RawGHw!AB23+RawGUw!AB23+RawGBw!AB23+RawLIw!AB23+RawMAw!AB23+RawNGw!AB23+RawNIw!AB23+RawSEw!AB23+RawSIw!AB23+RawTBw!AB23","v":3639.8695921438475},{"$f":"RawBUw!AC23+RawCIw!AC23+RawGAw!AC23+RawGHw!AC23+RawGUw!AC23+RawGBw!AC23+RawLIw!AC23+RawMAw!AC23+RawNGw!AC23+RawNIw!AC23+RawSEw!AC23+RawSIw!AC23+RawTBw!AC23","v":14406.074545884734},{"$f":"RawBUw!AD23+RawCIw!AD23+RawGAw!AD23+RawGHw!AD23+RawGUw!AD23+RawGBw!AD23+RawLIw!AD23+RawMAw!AD23+RawNGw!AD23+RawNIw!AD23+RawSEw!AD23+RawSIw!AD23+RawTBw!AD23","v":12592.299999999997},1144.0383842415395,130.59798906866888,{"$f":"RawBUw!AG23+RawCIw!AG23+RawGAw!AG23+RawGHw!AG23+RawGUw!AG23+RawGBw!AG23+RawLIw!AG23+RawMAw!AG23+RawNGw!AG23+RawNIw!AG23+RawSEw!AG23+RawSIw!AG23+RawTBw!AG23","v":9018.84409927667},{"$f":"RawBUw!AH23+RawCIw!AH23+RawGAw!AH23+RawGHw!AH23+RawGUw!AH23+RawGBw!AH23+RawLIw!AH23+RawMAw!AH23+RawNGw!AH23+RawNIw!AH23+RawSEw!AH23+RawSIw!AH23+RawTBw!AH23","v":4.9646630000000016},{"$f":"RawBUw!AI23+RawCIw!AI23+RawGAw!AI23+RawGHw!AI23+RawGUw!AI23+RawGBw!AI23+RawLIw!AI23+RawMAw!AI23+RawNGw!AI23+RawNIw!AI23+RawSEw!AI23+RawSIw!AI23+RawTBw!AI23","v":2037.8540345877261},{"$f":"RawBUw!AJ23+RawCIw!AJ23+RawGAw!AJ23+RawGHw!AJ23+RawGUw!AJ23+RawGBw!AJ23+RawLIw!AJ23+RawMAw!AJ23+RawNGw!AJ23+RawNIw!AJ23+RawSEw!AJ23+RawSIw!AJ23+RawTBw!AJ23","v":687.69},{"$f":"RawBUw!AK23+RawCIw!AK23+RawGAw!AK23+RawGHw!AK23+RawGUw!AK23+RawGBw!AK23+RawLIw!AK23+RawMAw!AK23+RawNGw!AK23+RawNIw!AK23+RawSEw!AK23+RawSIw!AK23+RawTBw!AK23","v":11749.352796864398}]
[null,2018,{"$f":"RawBUw!T24+RawCIw!T24+RawGAw!T24+RawGHw!T24+RawGUw!T24+RawGBw!T24+RawLIw!T24+RawMAw!T24+RawNGw!T24+RawNIw!T24+RawSEw!T24+RawSIw!T24+RawTBw!T24","v":1036.6397343202948},{"$f":"RawBUw!U24+RawCIw!U24+RawGAw!U24+RawGHw!U24+RawGUw!U24+RawGBw!U24+RawLIw!U24+RawMAw!U24+RawNGw!U24+RawNIw!U24+RawSEw!U24+RawSIw!U24+RawTBw!U24","v":3926.6443793678154},{"$f":"RawBUw!V24+RawCIw!V24+RawGAw!V24+RawGHw!V24+RawGUw!V24+RawGBw!V24+RawLIw!V24+RawMAw!V24+RawNGw!V24+RawNIw!V24+RawSEw!V24+RawSIw!V24+RawTBw!V24","v":7538.712849999999},{"$f":"RawBUw!W24+RawCIw!W24+RawGAw!W24+RawGHw!W24+RawGUw!W24+RawGBw!W24+RawLIw!W24+RawMAw!W24+RawNGw!W24+RawNIw!W24+RawSEw!W24+RawSIw!W24+RawTBw!W24","v":0},{"$f":"RawBUw!X24+RawCIw!X24+RawGAw!X24+RawGHw!X24+RawGUw!X24+RawGBw!X24+RawLIw!X24+RawMAw!X24+RawNGw!X24+RawNIw!X24+RawSEw!X24+RawSIw!X24+RawTBw!X24","v":12501.996963688111},{"$f":"RawBUw!Y24+RawCIw!Y24+RawGAw!Y24+RawGHw!Y24+RawGUw!Y24+RawGBw!Y24+RawLIw!Y24+RawMAw!Y24+RawNGw!Y24+RawNIw!Y24+RawSEw!Y24+RawSIw!Y24+RawTBw!Y24","v":2195.2844717520002},{"$f":"RawBUw!Z24+RawCIw!Z24+RawGAw!Z24+RawGHw!Z24+RawGUw!Z24+RawGBw!Z24+RawLIw!Z24+RawMAw!Z24+RawNGw!Z24+RawNIw!Z24+RawSEw!Z24+RawSIw!Z24+RawTBw!Z24","v":157.01022694234163},{"$f":"RawBUw!AA24+RawCIw!AA24+RawGAw!AA24+RawGHw!AA24+RawGUw!AA24+RawGBw!AA24+RawLIw!AA24+RawMAw!AA24+RawNGw!AA24+RawNIw!AA24+RawSEw!AA24+RawSIw!AA24+RawTBw!AA24","v":3167.3013394915365},{"$f":"RawBUw!AB24+RawCIw!AB24+RawGAw!AB24+RawGHw!AB24+RawGUw!AB24+RawGBw!AB24+RawLIw!AB24+RawMAw!AB24+RawNGw!AB24+RawNIw!AB24+RawSEw!AB24+RawSIw!AB24+RawTBw!AB24","v":3167.3013394915361},{"$f":"RawBUw!AC24+RawCIw!AC24+RawGAw!AC24+RawGHw!AC24+RawGUw!AC24+RawGBw!AC24+RawLIw!AC24+RawMAw!AC24+RawNGw!AC24+RawNIw!AC24+RawSEw!AC24+RawSIw!AC24+RawTBw!AC24","v":14854.291662382453},{"$f":"RawBUw!AD24+RawCIw!AD24+RawGAw!AD24+RawGHw!AD24+RawGUw!AD24+RawGBw!AD24+RawLIw!AD24+RawMAw!AD24+RawNGw!AD24+RawNIw!AD24+RawSEw!AD24+RawSIw!AD24+RawTBw!AD24","v":13434.1},1105.7154303140853,126.22322263859422,{"$f":"RawBUw!AG24+RawCIw!AG24+RawGAw!AG24+RawGHw!AG24+RawGUw!AG24+RawGBw!AG24+RawLIw!AG24+RawMAw!AG24+RawNGw!AG24+RawNIw!AG24+RawSEw!AG24+RawSIw!AG24+RawTBw!AG24","v":4460.3670884071526},{"$f":"RawBUw!AH24+RawCIw!AH24+RawGAw!AH24+RawGHw!AH24+RawGUw!AH24+RawGBw!AH24+RawLIw!AH24+RawMAw!AH24+RawNGw!AH24+RawNIw!AH24+RawSEw!AH24+RawSIw!AH24+RawTBw!AH24","v":12.867096000000009},{"$f":"RawBUw!AI24+RawCIw!AI24+RawGAw!AI24+RawGHw!AI24+RawGUw!AI24+RawGBw!AI24+RawLIw!AI24+RawMAw!AI24+RawNGw!AI24+RawNIw!AI24+RawSEw!AI24+RawSIw!AI24+RawTBw!AI24","v":2320.2859230395125},{"$f":"RawBUw!AJ24+RawCIw!AJ24+RawGAw!AJ24+RawGHw!AJ24+RawGUw!AJ24+RawGBw!AJ24+RawLIw!AJ24+RawMAw!AJ24+RawNGw!AJ24+RawNIw!AJ24+RawSEw!AJ24+RawSIw!AJ24+RawTBw!AJ24","v":0},{"$f":"RawBUw!AK24+RawCIw!AK24+RawGAw!AK24+RawGHw!AK24+RawGUw!AK24+RawGBw!AK24+RawLIw!AK24+RawMAw!AK24+RawNGw!AK24+RawNIw!AK24+RawSEw!AK24+RawSIw!AK24+RawTBw!AK24","v":6793.520107446665}]
[null,2019,{"$f":"RawBUw!T25+RawCIw!T25+RawGAw!T25+RawGHw!T25+RawGUw!T25+RawGBw!T25+RawLIw!T25+RawMAw!T25+RawNGw!T25+RawNIw!T25+RawSEw!T25+RawSIw!T25+RawTBw!T25","v":1078.912998994713},{"$f":"RawBUw!U25+RawCIw!U25+RawGAw!U25+RawGHw!U25+RawGUw!U25+RawGBw!U25+RawLIw!U25+RawMAw!U25+RawNGw!U25+RawNIw!U25+RawSEw!U25+RawSIw!U25+RawTBw!U25","v":4384.9511704748102},{"$f":"RawBUw!V25+RawCIw!V25+RawGAw!V25+RawGHw!V25+RawGUw!V25+RawGBw!V25+RawLIw!V25+RawMAw!V25+RawNGw!V25+RawNIw!V25+RawSEw!V25+RawSIw!V25+RawTBw!V25","v":7897.2935000000007},{"$f":"RawBUw!W25+RawCIw!W25+RawGAw!W25+RawGHw!W25+RawGUw!W25+RawGBw!W25+RawLIw!W25+RawMAw!W25+RawNGw!W25+RawNIw!W25+RawSEw!W25+RawSIw!W25+RawTBw!W25","v":0},{"$f":"RawBUw!X25+RawCIw!X25+RawGAw!X25+RawGHw!X25+RawGUw!X25+RawGBw!X25+RawLIw!X25+RawMAw!X25+RawNGw!X25+RawNIw!X25+RawSEw!X25+RawSIw!X25+RawTBw!X25","v":13361.157669469523},{"$f":"RawBUw!Y25+RawCIw!Y25+RawGAw!Y25+RawGHw!Y25+RawGUw!Y25+RawGBw!Y25+RawLIw!Y25+RawMAw!Y25+RawNGw!Y25+RawNIw!Y25+RawSEw!Y25+RawSIw!Y25+RawTBw!Y25","v":2433.7631267220004},{"$f":"RawBUw!Z25+RawCIw!Z25+RawGAw!Z25+RawGHw!Z25+RawGUw!Z25+RawGBw!Z25+RawLIw!Z25+RawMAw!Z25+RawNGw!Z25+RawNIw!Z25+RawSEw!Z25+RawSIw!Z25+RawTBw!Z25","v":157.01022694234163},{"$f":"RawBUw!AA25+RawCIw!AA25+RawGAw!AA25+RawGHw!AA25+RawGUw!AA25+RawGBw!AA25+RawLIw!AA25+RawMAw!AA25+RawNGw!AA25+RawNIw!AA25+RawSEw!AA25+RawSIw!AA25+RawTBw!AA25","v":2933.9467503518345},{"$f":"RawBUw!AB25+RawCIw!AB25+RawGAw!AB25+RawGHw!AB25+RawGUw!AB25+RawGBw!AB25+RawLIw!AB25+RawMAw!AB25+RawNGw!AB25+RawNIw!AB25+RawSEw!AB25+RawSIw!AB25+RawTBw!AB25","v":2933.946750351834},{"$f":"RawBUw!AC25+RawCIw!AC25+RawGAw!AC25+RawGHw!AC25+RawGUw!AC25+RawGBw!AC25+RawLIw!AC25+RawMAw!AC25+RawNGw!AC25+RawNIw!AC25+RawSEw!AC25+RawSIw!AC25+RawTBw!AC25","v":15951.931023133866},{"$f":"RawBUw!AD25+RawCIw!AD25+RawGAw!AD25+RawGHw!AD25+RawGUw!AD25+RawGBw!AD25+RawLIw!AD25+RawMAw!AD25+RawNGw!AD25+RawNIw!AD25+RawSEw!AD25+RawSIw!AD25+RawTBw!AD25","v":14581.599999999995},1093.9767256771461,124.8831878626879,{"$f":"RawBUw!AG25+RawCIw!AG25+RawGAw!AG25+RawGHw!AG25+RawGUw!AG25+RawGBw!AG25+RawLIw!AG25+RawMAw!AG25+RawNGw!AG25+RawNIw!AG25+RawSEw!AG25+RawSIw!AG25+RawTBw!AG25","v":3961.4319734316696},{"$f":"RawBUw!AH25+RawCIw!AH25+RawGAw!AH25+RawGHw!AH25+RawGUw!AH25+RawGBw!AH25+RawLIw!AH25+RawMAw!AH25+RawNGw!AH25+RawNIw!AH25+RawSEw!AH25+RawSIw!AH25+RawTBw!AH25","v":17.168162000000013},{"$f":"RawBUw!AI25+RawCIw!AI25+RawGAw!AI25+RawGHw!AI25+RawGUw!AI25+RawGBw!AI25+RawLIw!AI25+RawMAw!AI25+RawNGw!AI25+RawNIw!AI25+RawSEw!AI25+RawSIw!AI25+RawTBw!AI25","v":2614.6496927178805},{"$f":"RawBUw!AJ25+RawCIw!AJ25+RawGAw!AJ25+RawGHw!AJ25+RawGUw!AJ25+RawGBw!AJ25+RawLIw!AJ25+RawMAw!AJ25+RawNGw!AJ25+RawNIw!AJ25+RawSEw!AJ25+RawSIw!AJ25+RawTBw!AJ25","v":0},{"$f":"RawBUw!AK25+RawCIw!AK25+RawGAw!AK25+RawGHw!AK25+RawGUw!AK25+RawGBw!AK25+RawLIw!AK25+RawMAw!AK25+RawNGw!AK25+RawNIw!AK25+RawSEw!AK25+RawSIw!AK25+RawTBw!AK25","v":6593.24982814955}]
[null,2020,{"$f":"RawBUw!T26+RawCIw!T26+RawGAw!T26+RawGHw!T26+RawGUw!T26+RawGBw!T26+RawLIw!T26+RawMAw!T26+RawNGw!T26+RawNIw!T26+RawSEw!T26+RawSIw!T26+RawTBw!T26","v":1130.2151413460715},{"$f":"RawBUw!U26+RawCIw!U26+RawGAw!U26+RawGHw!U26+RawGUw!U26+RawGBw!U26+RawLIw!U26+RawMAw!U26+RawNGw!U26+RawNIw!U26+RawSEw!U26+RawSIw!U26+RawTBw!U26","v":4977.3938576940718},{"$f":"RawBUw!V26+RawCIw!V26+RawGAw!V26+RawGHw!V26+RawGUw!V26+RawGBw!V26+RawLIw!V26+RawMAw!V26+RawNGw!V26+RawNIw!V26+RawSEw!V26+RawSIw!V26+RawTBw!V26","v":7894.6735300000009},{"$f":"RawBUw!W26+RawCIw!W26+RawGAw!W26+RawGHw!W26+RawGUw!W26+RawGBw!W26+RawLIw!W26+RawMAw!W26+RawNGw!W26+RawNIw!W26+RawSEw!W26+RawSIw!W26+RawTBw!W26","v":0},{"$f":"RawBUw!X26+RawCIw!X26+RawGAw!X26+RawGHw!X26+RawGUw!X26+RawGBw!X26+RawLIw!X26+RawMAw!X26+RawNGw!X26+RawNIw!X26+RawSEw!X26+RawSIw!X26+RawTBw!X26","v":14002.282529040143},{"$f":"RawBUw!Y26+RawCIw!Y26+RawGAw!Y26+RawGHw!Y26+RawGUw!Y26+RawGBw!Y26+RawLIw!Y26+RawMAw!Y26+RawNGw!Y26+RawNIw!Y26+RawSEw!Y26+RawSIw!Y26+RawTBw!Y26","v":2656.0518059219999},{"$f":"RawBUw!Z26+RawCIw!Z26+RawGAw!Z26+RawGHw!Z26+RawGUw!Z26+RawGBw!Z26+RawLIw!Z26+RawMAw!Z26+RawNGw!Z26+RawNIw!Z26+RawSEw!Z26+RawSIw!Z26+RawTBw!Z26","v":157.01022694234163},{"$f":"RawBUw!AA26+RawCIw!AA26+RawGAw!AA26+RawGHw!AA26+RawGUw!AA26+RawGBw!AA26+RawLIw!AA26+RawMAw!AA26+RawNGw!AA26+RawNIw!AA26+RawSEw!AA26+RawSIw!AA26+RawTBw!AA26","v":2365.302887766411},{"$f":"RawBUw!AB26+RawCIw!AB26+RawGAw!AB26+RawGHw!AB26+RawGUw!AB26+RawGBw!AB26+RawLIw!AB26+RawMAw!AB26+RawNGw!AB26+RawNIw!AB26+RawSEw!AB26+RawSIw!AB26+RawTBw!AB26","v":2365.3028877664115},{"$f":"RawBUw!AC26+RawCIw!AC26+RawGAw!AC26+RawGHw!AC26+RawGUw!AC26+RawGBw!AC26+RawLIw!AC26+RawMAw!AC26+RawNGw!AC26+RawNIw!AC26+RawSEw!AC26+RawSIw!AC26+RawTBw!AC26","v":16815.344561904487},{"$f":"RawBUw!AD26+RawCIw!AD26+RawGAw!AD26+RawGHw!AD26+RawGUw!AD26+RawGBw!AD26+RawLIw!AD26+RawMAw!AD26+RawNGw!AD26+RawNIw!AD26+RawSEw!AD26+RawSIw!AD26+RawTBw!AD26","v":15600.3},1077.8859741097599,123.04634407645661,{"$f":"RawBUw!AG26+RawCIw!AG26+RawGAw!AG26+RawGHw!AG26+RawGUw!AG26+RawGBw!AG26+RawLIw!AG26+RawMAw!AG26+RawNGw!AG26+RawNIw!AG26+RawSEw!AG26+RawSIw!AG26+RawTBw!AG26","v":5512.3032334116706},{"$f":"RawBUw!AH26+RawCIw!AH26+RawGAw!AH26+RawGHw!AH26+RawGUw!AH26+RawGBw!AH26+RawLIw!AH26+RawMAw!AH26+RawNGw!AH26+RawNIw!AH26+RawSEw!AH26+RawSIw!AH26+RawTBw!AH26","v":24.704966000000013},{"$f":"RawBUw!AI26+RawCIw!AI26+RawGAw!AI26+RawGHw!AI26+RawGUw!AI26+RawGBw!AI26+RawLIw!AI26+RawMAw!AI26+RawNGw!AI26+RawNIw!AI26+RawSEw!AI26+RawSIw!AI26+RawTBw!AI26","v":2437.1448540669512},{"$f":"RawBUw!AJ26+RawCIw!AJ26+RawGAw!AJ26+RawGHw!AJ26+RawGUw!AJ26+RawGBw!AJ26+RawLIw!AJ26+RawMAw!AJ26+RawNGw!AJ26+RawNIw!AJ26+RawSEw!AJ26+RawSIw!AJ26+RawTBw!AJ26","v":0},{"$f":"RawBUw!AK26+RawCIw!AK26+RawGAw!AK26+RawGHw!AK26+RawGUw!AK26+RawGBw!AK26+RawLIw!AK26+RawMAw!AK26+RawNGw!AK26+RawNIw!AK26+RawSEw!AK26+RawSIw!AK26+RawTBw!AK26","v":7974.1530534786234}]
[null,2021,{"$f":"RawBUw!T27+RawCIw!T27+RawGAw!T27+RawGHw!T27+RawGUw!T27+RawGBw!T27+RawLIw!T27+RawMAw!T27+RawNGw!T27+RawNIw!T27+RawSEw!T27+RawSIw!T27+RawTBw!T27","v":1028.7576005035439},{"$f":"RawBUw!U27+RawCIw!U27+RawGAw!U27+RawGHw!U27+RawGUw!U27+RawGBw!U27+RawLIw!U27+RawMAw!U27+RawNGw!U27+RawNIw!U27+RawSEw!U27+RawSIw!U27+RawTBw!U27","v":5502.6479201920674},{"$f":"RawBUw!V27+RawCIw!V27+RawGAw!V27+RawGHw!V27+RawGUw!V27+RawGBw!V27+RawLIw!V27+RawMAw!V27+RawNGw!V27+RawNIw!V27+RawSEw!V27+RawSIw!V27+RawTBw!V27","v":8083.5402199999999},{"$f":"RawBUw!W27+RawCIw!W27+RawGAw!W27+RawGHw!W27+RawGUw!W27+RawGBw!W27+RawLIw!W27+RawMAw!W27+RawNGw!W27+RawNIw!W27+RawSEw!W27+RawSIw!W27+RawTBw!W27","v":0},{"$f":"RawBUw!X27+RawCIw!X27+RawGAw!X27+RawGHw!X27+RawGUw!X27+RawGBw!X27+RawLIw!X27+RawMAw!X27+RawNGw!X27+RawNIw!X27+RawSEw!X27+RawSIw!X27+RawTBw!X27","v":14614.945740695612},{"$f":"RawBUw!Y27+RawCIw!Y27+RawGAw!Y27+RawGHw!Y27+RawGUw!Y27+RawGBw!Y27+RawLIw!Y27+RawMAw!Y27+RawNGw!Y27+RawNIw!Y27+RawSEw!Y27+RawSIw!Y27+RawTBw!Y27","v":2941.9192883519995},{"$f":"RawBUw!Z27+RawCIw!Z27+RawGAw!Z27+RawGHw!Z27+RawGUw!Z27+RawGBw!Z27+RawLIw!Z27+RawMAw!Z27+RawNGw!Z27+RawNIw!Z27+RawSEw!Z27+RawSIw!Z27+RawTBw!Z27","v":157.01022694234163},{"$f":"RawBUw!AA27+RawCIw!AA27+RawGAw!AA27+RawGHw!AA27+RawGUw!AA27+RawGBw!AA27+RawLIw!AA27+RawMAw!AA27+RawNGw!AA27+RawNIw!AA27+RawSEw!AA27+RawSIw!AA27+RawTBw!AA27","v":2010.1533496145569},{"$f":"RawBUw!AB27+RawCIw!AB27+RawGAw!AB27+RawGHw!AB27+RawGUw!AB27+RawGBw!AB27+RawLIw!AB27+RawMAw!AB27+RawNGw!AB27+RawNIw!AB27+RawSEw!AB27+RawSIw!AB27+RawTBw!AB27","v":2010.1533496145566},{"$f":"RawBUw!AC27+RawCIw!AC27+RawGAw!AC27+RawGHw!AC27+RawGUw!AC27+RawGBw!AC27+RawLIw!AC27+RawMAw!AC27+RawNGw!AC27+RawNIw!AC27+RawSEw!AC27+RawSIw!AC27+RawTBw!AC27","v":17713.875255989955},{"$f":"RawBUw!AD27+RawCIw!AD27+RawGAw!AD27+RawGHw!AD27+RawGUw!AD27+RawGBw!AD27+RawLIw!AD27+RawMAw!AD27+RawNGw!AD27+RawNIw!AD27+RawSEw!AD27+RawSIw!AD27+RawTBw!AD27","v":16622},1065.688560702079,121.65394528562547,{"$f":"RawBUw!AG27+RawCIw!AG27+RawGAw!AG27+RawGHw!AG27+RawGUw!AG27+RawGBw!AG27+RawLIw!AG27+RawMAw!AG27+RawNGw!AG27+RawNIw!AG27+RawSEw!AG27+RawSIw!AG27+RawTBw!AG27","v":4591.98759357167},{"$f":"RawBUw!AH27+RawCIw!AH27+RawGAw!AH27+RawGHw!AH27+RawGUw!AH27+RawGBw!AH27+RawLIw!AH27+RawMAw!AH27+RawNGw!AH27+RawNIw!AH27+RawSEw!AH27+RawSIw!AH27+RawTBw!AH27","v":25.388847000000013},{"$f":"RawBUw!AI27+RawCIw!AI27+RawGAw!AI27+RawGHw!AI27+RawGUw!AI27+RawGBw!AI27+RawLIw!AI27+RawMAw!AI27+RawNGw!AI27+RawNIw!AI27+RawSEw!AI27+RawSIw!AI27+RawTBw!AI27","v":3134.214779883172},{"$f":"RawBUw!AJ27+RawCIw!AJ27+RawGAw!AJ27+RawGHw!AJ27+RawGUw!AJ27+RawGBw!AJ27+RawLIw!AJ27+RawMAw!AJ27+RawNGw!AJ27+RawNIw!AJ27+RawSEw!AJ27+RawSIw!AJ27+RawTBw!AJ27","v":0},{"$f":"RawBUw!AK27+RawCIw!AK27+RawGAw!AK27+RawGHw!AK27+RawGUw!AK27+RawGBw!AK27+RawLIw!AK27+RawMAw!AK27+RawNGw!AK27+RawNIw!AK27+RawSEw!AK27+RawSIw!AK27+RawTBw!AK27","v":7751.5912204548413}]
[null,2022,{"$f":"RawBUw!T28+RawCIw!T28+RawGAw!T28+RawGHw!T28+RawGUw!T28+RawGBw!T28+RawLIw!T28+RawMAw!T28+RawNGw!T28+RawNIw!T28+RawSEw!T28+RawSIw!T28+RawTBw!T28","v":1063.9110672211407},{"$f":"RawBUw!U28+RawCIw!U28+RawGAw!U28+RawGHw!U28+RawGUw!U28+RawGBw!U28+RawLIw!U28+RawMAw!U28+RawNGw!U28+RawNIw!U28+RawSEw!U28+RawSIw!U28+RawTBw!U28","v":6019.8175615324935},{"$f":"RawBUw!V28+RawCIw!V28+RawGAw!V28+RawGHw!V28+RawGUw!V28+RawGBw!V28+RawLIw!V28+RawMAw!V28+RawNGw!V28+RawNIw!V28+RawSEw!V28+RawSIw!V28+RawTBw!V28","v":8189.4400799999994},{"$f":"RawBUw!W28+RawCIw!W28+RawGAw!W28+RawGHw!W28+RawGUw!W28+RawGBw!W28+RawLIw!W28+RawMAw!W28+RawNGw!W28+RawNIw!W28+RawSEw!W28+RawSIw!W28+RawTBw!W28","v":0},{"$f":"RawBUw!X28+RawCIw!X28+RawGAw!X28+RawGHw!X28+RawGUw!X28+RawGBw!X28+RawLIw!X28+RawMAw!X28+RawNGw!X28+RawNIw!X28+RawSEw!X28+RawSIw!X28+RawTBw!X28","v":15273.168708753636},{"$f":"RawBUw!Y28+RawCIw!Y28+RawGAw!Y28+RawGHw!Y28+RawGUw!Y28+RawGBw!Y28+RawLIw!Y28+RawMAw!Y28+RawNGw!Y28+RawNIw!Y28+RawSEw!Y28+RawSIw!Y28+RawTBw!Y28","v":3203.5316255100001},{"$f":"RawBUw!Z28+RawCIw!Z28+RawGAw!Z28+RawGHw!Z28+RawGUw!Z28+RawGBw!Z28+RawLIw!Z28+RawMAw!Z28+RawNGw!Z28+RawNIw!Z28+RawSEw!Z28+RawSIw!Z28+RawTBw!Z28","v":157.01022694234163},{"$f":"RawBUw!AA28+RawCIw!AA28+RawGAw!AA28+RawGHw!AA28+RawGUw!AA28+RawGBw!AA28+RawLIw!AA28+RawMAw!AA28+RawNGw!AA28+RawNIw!AA28+RawSEw!AA28+RawSIw!AA28+RawTBw!AA28","v":1844.4546170675758},{"$f":"RawBUw!AB28+RawCIw!AB28+RawGAw!AB28+RawGHw!AB28+RawGUw!AB28+RawGBw!AB28+RawLIw!AB28+RawMAw!AB28+RawNGw!AB28+RawNIw!AB28+RawSEw!AB28+RawSIw!AB28+RawTBw!AB28","v":1844.4546170675765},{"$f":"RawBUw!AC28+RawCIw!AC28+RawGAw!AC28+RawGHw!AC28+RawGUw!AC28+RawGBw!AC28+RawLIw!AC28+RawMAw!AC28+RawNGw!AC28+RawNIw!AC28+RawSEw!AC28+RawSIw!AC28+RawTBw!AC28","v":18633.710561205975},{"$f":"RawBUw!AD28+RawCIw!AD28+RawGAw!AD28+RawGHw!AD28+RawGUw!AD28+RawGBw!AD28+RawLIw!AD28+RawMAw!AD28+RawNGw!AD28+RawNIw!AD28+RawSEw!AD28+RawSIw!AD28+RawTBw!AD28","v":17553.999999999996},1061.5079503934135,121.17670666591478,{"$f":"RawBUw!AG28+RawCIw!AG28+RawGAw!AG28+RawGHw!AG28+RawGUw!AG28+RawGBw!AG28+RawLIw!AG28+RawMAw!AG28+RawNGw!AG28+RawNIw!AG28+RawSEw!AG28+RawSIw!AG28+RawTBw!AG28","v":4523.020351533336},{"$f":"RawBUw!AH28+RawCIw!AH28+RawGAw!AH28+RawGHw!AH28+RawGUw!AH28+RawGBw!AH28+RawLIw!AH28+RawMAw!AH28+RawNGw!AH28+RawNIw!AH28+RawSEw!AH28+RawSIw!AH28+RawTBw!AH28","v":28.008002000000012},{"$f":"RawBUw!AI28+RawCIw!AI28+RawGAw!AI28+RawGHw!AI28+RawGUw!AI28+RawGBw!AI28+RawLIw!AI28+RawMAw!AI28+RawNGw!AI28+RawNIw!AI28+RawSEw!AI28+RawSIw!AI28+RawTBw!AI28","v":2868.2844468718581},{"$f":"RawBUw!AJ28+RawCIw!AJ28+RawGAw!AJ28+RawGHw!AJ28+RawGUw!AJ28+RawGBw!AJ28+RawLIw!AJ28+RawMAw!AJ28+RawNGw!AJ28+RawNIw!AJ28+RawSEw!AJ28+RawSIw!AJ28+RawTBw!AJ28","v":0},{"$f":"RawBUw!AK28+RawCIw!AK28+RawGAw!AK28+RawGHw!AK28+RawGUw!AK28+RawGBw!AK28+RawLIw!AK28+RawMAw!AK28+RawNGw!AK28+RawNIw!AK28+RawSEw!AK28+RawSIw!AK28+RawTBw!AK28","v":7419.312800405196}]
[null,2023,{"$f":"RawBUw!T29+RawCIw!T29+RawGAw!T29+RawGHw!T29+RawGUw!T29+RawGBw!T29+RawLIw!T29+RawMAw!T29+RawNGw!T29+RawNIw!T29+RawSEw!T29+RawSIw!T29+RawTBw!T29","v":1117.6250036462116},{"$f":"RawBUw!U29+RawCIw!U29+RawGAw!U29+RawGHw!U29+RawGUw!U29+RawGBw!U29+RawLIw!U29+RawMAw!U29+RawNGw!U29+RawNIw!U29+RawSEw!U29+RawSIw!U29+RawTBw!U29","v":6642.8925207381344},{"$f":"RawBUw!V29+RawCIw!V29+RawGAw!V29+RawGHw!V29+RawGUw!V29+RawGBw!V29+RawLIw!V29+RawMAw!V29+RawNGw!V29+RawNIw!V29+RawSEw!V29+RawSIw!V29+RawTBw!V29","v":8247.6811600000001},{"$f":"RawBUw!W29+RawCIw!W29+RawGAw!W29+RawGHw!W29+RawGUw!W29+RawGBw!W29+RawLIw!W29+RawMAw!W29+RawNGw!W29+RawNIw!W29+RawSEw!W29+RawSIw!W29+RawTBw!W29","v":0},{"$f":"RawBUw!X29+RawCIw!X29+RawGAw!X29+RawGHw!X29+RawGUw!X29+RawGBw!X29+RawLIw!X29+RawMAw!X29+RawNGw!X29+RawNIw!X29+RawSEw!X29+RawSIw!X29+RawTBw!X29","v":16008.198684384346},{"$f":"RawBUw!Y29+RawCIw!Y29+RawGAw!Y29+RawGHw!Y29+RawGUw!Y29+RawGBw!Y29+RawLIw!Y29+RawMAw!Y29+RawNGw!Y29+RawNIw!Y29+RawSEw!Y29+RawSIw!Y29+RawTBw!Y29","v":3479.8294115039998},{"$f":"RawBUw!Z29+RawCIw!Z29+RawGAw!Z29+RawGHw!Z29+RawGUw!Z29+RawGBw!Z29+RawLIw!Z29+RawMAw!Z29+RawNGw!Z29+RawNIw!Z29+RawSEw!Z29+RawSIw!Z29+RawTBw!Z29","v":157.01022694234163},{"$f":"RawBUw!AA29+RawCIw!AA29+RawGAw!AA29+RawGHw!AA29+RawGUw!AA29+RawGBw!AA29+RawLIw!AA29+RawMAw!AA29+RawNGw!AA29+RawNIw!AA29+RawSEw!AA29+RawSIw!AA29+RawTBw!AA29","v":1901.5728602415588},{"$f":"RawBUw!AB29+RawCIw!AB29+RawGAw!AB29+RawGHw!AB29+RawGUw!AB29+RawGBw!AB29+RawLIw!AB29+RawMAw!AB29+RawNGw!AB29+RawNIw!AB29+RawSEw!AB29+RawSIw!AB29+RawTBw!AB29","v":1901.5728602415586},{"$f":"RawBUw!AC29+RawCIw!AC29+RawGAw!AC29+RawGHw!AC29+RawGUw!AC29+RawGBw!AC29+RawLIw!AC29+RawMAw!AC29+RawNGw!AC29+RawNIw!AC29+RawSEw!AC29+RawSIw!AC29+RawTBw!AC29","v":19645.038322830689},{"$f":"RawBUw!AD29+RawCIw!AD29+RawGAw!AD29+RawGHw!AD29+RawGUw!AD29+RawGBw!AD29+RawLIw!AD29+RawMAw!AD29+RawNGw!AD29+RawNIw!AD29+RawSEw!AD29+RawSIw!AD29+RawTBw!AD29","v":18539.7},1059.62007598994,120.96119588926256,{"$f":"RawBUw!AG29+RawCIw!AG29+RawGAw!AG29+RawGHw!AG29+RawGUw!AG29+RawGBw!AG29+RawLIw!AG29+RawMAw!AG29+RawNGw!AG29+RawNIw!AG29+RawSEw!AG29+RawSIw!AG29+RawTBw!AG29","v":5578.5084206133361},{"$f":"RawBUw!AH29+RawCIw!AH29+RawGAw!AH29+RawGHw!AH29+RawGUw!AH29+RawGBw!AH29+RawLIw!AH29+RawMAw!AH29+RawNGw!AH29+RawNIw!AH29+RawSEw!AH29+RawSIw!AH29+RawTBw!AH29","v":16.821519000000013},{"$f":"RawBUw!AI29+RawCIw!AI29+RawGAw!AI29+RawGHw!AI29+RawGUw!AI29+RawGBw!AI29+RawLIw!AI29+RawMAw!AI29+RawNGw!AI29+RawNIw!AI29+RawSEw!AI29+RawSIw!AI29+RawTBw!AI29","v":3029.2938432528545},{"$f":"RawBUw!AJ29+RawCIw!AJ29+RawGAw!AJ29+RawGHw!AJ29+RawGUw!AJ29+RawGBw!AJ29+RawLIw!AJ29+RawMAw!AJ29+RawNGw!AJ29+RawNIw!AJ29+RawSEw!AJ29+RawSIw!AJ29+RawTBw!AJ29","v":0},{"$f":"RawBUw!AK29+RawCIw!AK29+RawGAw!AK29+RawGHw!AK29+RawGUw!AK29+RawGBw!AK29+RawLIw!AK29+RawMAw!AK29+RawNGw!AK29+RawNIw!AK29+RawSEw!AK29+RawSIw!AK29+RawTBw!AK29","v":8624.6237828661906}]
[null,2024,{"$f":"RawBUw!T30+RawCIw!T30+RawGAw!T30+RawGHw!T30+RawGUw!T30+RawGBw!T30+RawLIw!T30+RawMAw!T30+RawNGw!T30+RawNIw!T30+RawSEw!T30+RawSIw!T30+RawTBw!T30","v":1180.3181626097125},{"$f":"RawBUw!U30+RawCIw!U30+RawGAw!U30+RawGHw!U30+RawGUw!U30+RawGBw!U30+RawLIw!U30+RawMAw!U30+RawNGw!U30+RawNIw!U30+RawSEw!U30+RawSIw!U30+RawTBw!U30","v":7141.8513355757477},{"$f":"RawBUw!V30+RawCIw!V30+RawGAw!V30+RawGHw!V30+RawGUw!V30+RawGBw!V30+RawLIw!V30+RawMAw!V30+RawNGw!V30+RawNIw!V30+RawSEw!V30+RawSIw!V30+RawTBw!V30","v":8510.0634499999996},{"$f":"RawBUw!W30+RawCIw!W30+RawGAw!W30+RawGHw!W30+RawGUw!W30+RawGBw!W30+RawLIw!W30+RawMAw!W30+RawNGw!W30+RawNIw!W30+RawSEw!W30+RawSIw!W30+RawTBw!W30","v":0},{"$f":"RawBUw!X30+RawCIw!X30+RawGAw!X30+RawGHw!X30+RawGUw!X30+RawGBw!X30+RawLIw!X30+RawMAw!X30+RawNGw!X30+RawNIw!X30+RawSEw!X30+RawSIw!X30+RawTBw!X30","v":16832.232948185461},{"$f":"RawBUw!Y30+RawCIw!Y30+RawGAw!Y30+RawGHw!Y30+RawGUw!Y30+RawGBw!Y30+RawLIw!Y30+RawMAw!Y30+RawNGw!Y30+RawNIw!Y30+RawSEw!Y30+RawSIw!Y30+RawTBw!Y30","v":3769.139774538},{"$f":"RawBUw!Z30+RawCIw!Z30+RawGAw!Z30+RawGHw!Z30+RawGUw!Z30+RawGBw!Z30+RawLIw!Z30+RawMAw!Z30+RawNGw!Z30+RawNIw!Z30+RawSEw!Z30+RawSIw!Z30+RawTBw!Z30","v":157.01022694234163},{"$f":"RawBUw!AA30+RawCIw!AA30+RawGAw!AA30+RawGHw!AA30+RawGUw!AA30+RawGBw!AA30+RawLIw!AA30+RawMAw!AA30+RawNGw!AA30+RawNIw!AA30+RawSEw!AA30+RawSIw!AA30+RawTBw!AA30","v":1873.6583331070176},{"$f":"RawBUw!AB30+RawCIw!AB30+RawGAw!AB30+RawGHw!AB30+RawGUw!AB30+RawGBw!AB30+RawLIw!AB30+RawMAw!AB30+RawNGw!AB30+RawNIw!AB30+RawSEw!AB30+RawSIw!AB30+RawTBw!AB30","v":1873.6583331070176},{"$f":"RawBUw!AC30+RawCIw!AC30+RawGAw!AC30+RawGHw!AC30+RawGUw!AC30+RawGBw!AC30+RawLIw!AC30+RawMAw!AC30+RawNGw!AC30+RawNIw!AC30+RawSEw!AC30+RawSIw!AC30+RawTBw!AC30","v":20758.3829496658},{"$f":"RawBUw!AD30+RawCIw!AD30+RawGAw!AD30+RawGHw!AD30+RawGUw!AD30+RawGBw!AD30+RawLIw!AD30+RawMAw!AD30+RawNGw!AD30+RawNIw!AD30+RawSEw!AD30+RawSIw!AD30+RawTBw!AD30","v":19582.900000000001},1060.0259894941912,121.00753304728211,{"$f":"RawBUw!AG30+RawCIw!AG30+RawGAw!AG30+RawGHw!AG30+RawGUw!AG30+RawGBw!AG30+RawLIw!AG30+RawMAw!AG30+RawNGw!AG30+RawNIw!AG30+RawSEw!AG30+RawSIw!AG30+RawTBw!AG30","v":4101.5291180583372},{"$f":"RawBUw!AH30+RawCIw!AH30+RawGAw!AH30+RawGHw!AH30+RawGUw!AH30+RawGBw!AH30+RawLIw!AH30+RawMAw!AH30+RawNGw!AH30+RawNIw!AH30+RawSEw!AH30+RawSIw!AH30+RawTBw!AH30","v":18.056181000000016},{"$f":"RawBUw!AI30+RawCIw!AI30+RawGAw!AI30+RawGHw!AI30+RawGUw!AI30+RawGBw!AI30+RawLIw!AI30+RawMAw!AI30+RawNGw!AI30+RawNIw!AI30+RawSEw!AI30+RawSIw!AI30+RawTBw!AI30","v":3171.9620856722181},{"$f":"RawBUw!AJ30+RawCIw!AJ30+RawGAw!AJ30+RawGHw!AJ30+RawGUw!AJ30+RawGBw!AJ30+RawLIw!AJ30+RawMAw!AJ30+RawNGw!AJ30+RawNIw!AJ30+RawSEw!AJ30+RawSIw!AJ30+RawTBw!AJ30","v":0},{"$f":"RawBUw!AK30+RawCIw!AK30+RawGAw!AK30+RawGHw!AK30+RawGUw!AK30+RawGBw!AK30+RawLIw!AK30+RawMAw!AK30+RawNGw!AK30+RawNIw!AK30+RawSEw!AK30+RawSIw!AK30+RawTBw!AK30","v":7291.5473847305566}]
[null,2025,{"$f":"RawBUw!T31+RawCIw!T31+RawGAw!T31+RawGHw!T31+RawGUw!T31+RawGBw!T31+RawLIw!T31+RawMAw!T31+RawNGw!T31+RawNIw!T31+RawSEw!T31+RawSIw!T31+RawTBw!T31","v":1240.2695892665154},{"$f":"RawBUw!U31+RawCIw!U31+RawGAw!U31+RawGHw!U31+RawGUw!U31+RawGBw!U31+RawLIw!U31+RawMAw!U31+RawNGw!U31+RawNIw!U31+RawSEw!U31+RawSIw!U31+RawTBw!U31","v":7681.5981724965422},{"$f":"RawBUw!V31+RawCIw!V31+RawGAw!V31+RawGHw!V31+RawGUw!V31+RawGBw!V31+RawLIw!V31+RawMAw!V31+RawNGw!V31+RawNIw!V31+RawSEw!V31+RawSIw!V31+RawTBw!V31","v":8774.5241999999998},{"$f":"RawBUw!W31+RawCIw!W31+RawGAw!W31+RawGHw!W31+RawGUw!W31+RawGBw!W31+RawLIw!W31+RawMAw!W31+RawNGw!W31+RawNIw!W31+RawSEw!W31+RawSIw!W31+RawTBw!W31","v":0},{"$f":"RawBUw!X31+RawCIw!X31+RawGAw!X31+RawGHw!X31+RawGUw!X31+RawGBw!X31+RawLIw!X31+RawMAw!X31+RawNGw!X31+RawNIw!X31+RawSEw!X31+RawSIw!X31+RawTBw!X31","v":17696.39196176306},{"$f":"RawBUw!Y31+RawCIw!Y31+RawGAw!Y31+RawGHw!Y31+RawGUw!Y31+RawGBw!Y31+RawLIw!Y31+RawMAw!Y31+RawNGw!Y31+RawNIw!Y31+RawSEw!Y31+RawSIw!Y31+RawTBw!Y31","v":4068.6195501780003},{"$f":"RawBUw!Z31+RawCIw!Z31+RawGAw!Z31+RawGHw!Z31+RawGUw!Z31+RawGBw!Z31+RawLIw!Z31+RawMAw!Z31+RawNGw!Z31+RawNIw!Z31+RawSEw!Z31+RawSIw!Z31+RawTBw!Z31","v":157.01022694234163},{"$f":"RawBUw!AA31+RawCIw!AA31+RawGAw!AA31+RawGHw!AA31+RawGUw!AA31+RawGBw!AA31+RawLIw!AA31+RawMAw!AA31+RawNGw!AA31+RawNIw!AA31+RawSEw!AA31+RawSIw!AA31+RawTBw!AA31","v":1822.8307015914888},{"$f":"RawBUw!AB31+RawCIw!AB31+RawGAw!AB31+RawGHw!AB31+RawGUw!AB31+RawGBw!AB31+RawLIw!AB31+RawMAw!AB31+RawNGw!AB31+RawNIw!AB31+RawSEw!AB31+RawSIw!AB31+RawTBw!AB31","v":1822.8307015914888},{"$f":"RawBUw!AC31+RawCIw!AC31+RawGAw!AC31+RawGHw!AC31+RawGUw!AC31+RawGBw!AC31+RawLIw!AC31+RawMAw!AC31+RawNGw!AC31+RawNIw!AC31+RawSEw!AC31+RawSIw!AC31+RawTBw!AC31","v":21922.021738883395},{"$f":"RawBUw!AD31+RawCIw!AD31+RawGAw!AD31+RawGHw!AD31+RawGUw!AD31+RawGBw!AD31+RawLIw!AD31+RawMAw!AD31+RawNGw!AD31+RawNIw!AD31+RawSEw!AD31+RawSIw!AD31+RawTBw!AD31","v":20687.5},1059.6747668342427,120.96743913632908,{"$f":"RawBUw!AG31+RawCIw!AG31+RawGAw!AG31+RawGHw!AG31+RawGUw!AG31+RawGBw!AG31+RawLIw!AG31+RawMAw!AG31+RawNGw!AG31+RawNIw!AG31+RawSEw!AG31+RawSIw!AG31+RawTBw!AG31","v":4408.7515746600047},{"$f":"RawBUw!AH31+RawCIw!AH31+RawGAw!AH31+RawGHw!AH31+RawGUw!AH31+RawGBw!AH31+RawLIw!AH31+RawMAw!AH31+RawNGw!AH31+RawNIw!AH31+RawSEw!AH31+RawSIw!AH31+RawTBw!AH31","v":21.084404000000017},{"$f":"RawBUw!AI31+RawCIw!AI31+RawGAw!AI31+RawGHw!AI31+RawGUw!AI31+RawGBw!AI31+RawLIw!AI31+RawMAw!AI31+RawNGw!AI31+RawNIw!AI31+RawSEw!AI31+RawSIw!AI31+RawTBw!AI31","v":3283.458234242597},{"$f":"RawBUw!AJ31+RawCIw!AJ31+RawGAw!AJ31+RawGHw!AJ31+RawGUw!AJ31+RawGBw!AJ31+RawLIw!AJ31+RawMAw!AJ31+RawNGw!AJ31+RawNIw!AJ31+RawSEw!AJ31+RawSIw!AJ31+RawTBw!AJ31","v":0},{"$f":"RawBUw!AK31+RawCIw!AK31+RawGAw!AK31+RawGHw!AK31+RawGUw!AK31+RawGBw!AK31+RawLIw!AK31+RawMAw!AK31+RawNGw!AK31+RawNIw!AK31+RawSEw!AK31+RawSIw!AK31+RawTBw!AK31","v":7713.2942129026014}]
[null,2026,{"$f":"RawBUw!T32+RawCIw!T32+RawGAw!T32+RawGHw!T32+RawGUw!T32+RawGBw!T32+RawLIw!T32+RawMAw!T32+RawNGw!T32+RawNIw!T32+RawSEw!T32+RawSIw!T32+RawTBw!T32","v":1295.5275605037041},{"$f":"RawBUw!U32+RawCIw!U32+RawGAw!U32+RawGHw!U32+RawGUw!U32+RawGBw!U32+RawLIw!U32+RawMAw!U32+RawNGw!U32+RawNIw!U32+RawSEw!U32+RawSIw!U32+RawTBw!U32","v":8245.712089778679},{"$f":"RawBUw!V32+RawCIw!V32+RawGAw!V32+RawGHw!V32+RawGUw!V32+RawGBw!V32+RawLIw!V32+RawMAw!V32+RawNGw!V32+RawNIw!V32+RawSEw!V32+RawSIw!V32+RawTBw!V32","v":8983.1353500000023},{"$f":"RawBUw!W32+RawCIw!W32+RawGAw!W32+RawGHw!W32+RawGUw!W32+RawGBw!W32+RawLIw!W32+RawMAw!W32+RawNGw!W32+RawNIw!W32+RawSEw!W32+RawSIw!W32+RawTBw!W32","v":0},{"$f":"RawBUw!X32+RawCIw!X32+RawGAw!X32+RawGHw!X32+RawGUw!X32+RawGBw!X32+RawLIw!X32+RawMAw!X32+RawNGw!X32+RawNIw!X32+RawSEw!X32+RawSIw!X32+RawTBw!X32","v":18524.37500028238},{"$f":"RawBUw!Y32+RawCIw!Y32+RawGAw!Y32+RawGHw!Y32+RawGUw!Y32+RawGBw!Y32+RawLIw!Y32+RawMAw!Y32+RawNGw!Y32+RawNIw!Y32+RawSEw!Y32+RawSIw!Y32+RawTBw!Y32","v":4362.9475225139995},{"$f":"RawBUw!Z32+RawCIw!Z32+RawGAw!Z32+RawGHw!Z32+RawGUw!Z32+RawGBw!Z32+RawLIw!Z32+RawMAw!Z32+RawNGw!Z32+RawNIw!Z32+RawSEw!Z32+RawSIw!Z32+RawTBw!Z32","v":157.01022694234163},{"$f":"RawBUw!AA32+RawCIw!AA32+RawGAw!AA32+RawGHw!AA32+RawGUw!AA32+RawGBw!AA32+RawLIw!AA32+RawMAw!AA32+RawNGw!AA32+RawNIw!AA32+RawSEw!AA32+RawSIw!AA32+RawTBw!AA32","v":1729.5132878682277},{"$f":"RawBUw!AB32+RawCIw!AB32+RawGAw!AB32+RawGHw!AB32+RawGUw!AB32+RawGBw!AB32+RawLIw!AB32+RawMAw!AB32+RawNGw!AB32+RawNIw!AB32+RawSEw!AB32+RawSIw!AB32+RawTBw!AB32","v":1729.5132878682275},{"$f":"RawBUw!AC32+RawCIw!AC32+RawGAw!AC32+RawGHw!AC32+RawGUw!AC32+RawGBw!AC32+RawLIw!AC32+RawMAw!AC32+RawNGw!AC32+RawNIw!AC32+RawSEw!AC32+RawSIw!AC32+RawTBw!AC32","v":23044.332749738722},{"$f":"RawBUw!AD32+RawCIw!AD32+RawGAw!AD32+RawGHw!AD32+RawGUw!AD32+RawGBw!AD32+RawLIw!AD32+RawMAw!AD32+RawNGw!AD32+RawNIw!AD32+RawSEw!AD32+RawSIw!AD32+RawTBw!AD32","v":21776.2},1058.2348044993489,120.8030598743549,{"$f":"RawBUw!AG32+RawCIw!AG32+RawGAw!AG32+RawGHw!AG32+RawGUw!AG32+RawGBw!AG32+RawLIw!AG32+RawMAw!AG32+RawNGw!AG32+RawNIw!AG32+RawSEw!AG32+RawSIw!AG32+RawTBw!AG32","v":4673.9464634433371},{"$f":"RawBUw!AH32+RawCIw!AH32+RawGAw!AH32+RawGHw!AH32+RawGUw!AH32+RawGBw!AH32+RawLIw!AH32+RawMAw!AH32+RawNGw!AH32+RawNIw!AH32+RawSEw!AH32+RawSIw!AH32+RawTBw!AH32","v":13.67262600000001},{"$f":"RawBUw!AI32+RawCIw!AI32+RawGAw!AI32+RawGHw!AI32+RawGUw!AI32+RawGBw!AI32+RawLIw!AI32+RawMAw!AI32+RawNGw!AI32+RawNIw!AI32+RawSEw!AI32+RawSIw!AI32+RawTBw!AI32","v":3226.9745169579573},{"$f":"RawBUw!AJ32+RawCIw!AJ32+RawGAw!AJ32+RawGHw!AJ32+RawGUw!AJ32+RawGBw!AJ32+RawLIw!AJ32+RawMAw!AJ32+RawNGw!AJ32+RawNIw!AJ32+RawSEw!AJ32+RawSIw!AJ32+RawTBw!AJ32","v":0},{"$f":"RawBUw!AK32+RawCIw!AK32+RawGAw!AK32+RawGHw!AK32+RawGUw!AK32+RawGBw!AK32+RawLIw!AK32+RawMAw!AK32+RawNGw!AK32+RawNIw!AK32+RawSEw!AK32+RawSIw!AK32+RawTBw!AK32","v":7914.5936064012958}]
[null,2027,{"$f":"RawBUw!T33+RawCIw!T33+RawGAw!T33+RawGHw!T33+RawGUw!T33+RawGBw!T33+RawLIw!T33+RawMAw!T33+RawNGw!T33+RawNIw!T33+RawSEw!T33+RawSIw!T33+RawTBw!T33","v":1338.8855355374117},{"$f":"RawBUw!U33+RawCIw!U33+RawGAw!U33+RawGHw!U33+RawGUw!U33+RawGBw!U33+RawLIw!U33+RawMAw!U33+RawNGw!U33+RawNIw!U33+RawSEw!U33+RawSIw!U33+RawTBw!U33","v":8565.9032767096669},{"$f":"RawBUw!V33+RawCIw!V33+RawGAw!V33+RawGHw!V33+RawGUw!V33+RawGBw!V33+RawLIw!V33+RawMAw!V33+RawNGw!V33+RawNIw!V33+RawSEw!V33+RawSIw!V33+RawTBw!V33","v":9603.5221599999986},{"$f":"RawBUw!W33+RawCIw!W33+RawGAw!W33+RawGHw!W33+RawGUw!W33+RawGBw!W33+RawLIw!W33+RawMAw!W33+RawNGw!W33+RawNIw!W33+RawSEw!W33+RawSIw!W33+RawTBw!W33","v":0},{"$f":"RawBUw!X33+RawCIw!X33+RawGAw!X33+RawGHw!X33+RawGUw!X33+RawGBw!X33+RawLIw!X33+RawMAw!X33+RawNGw!X33+RawNIw!X33+RawSEw!X33+RawSIw!X33+RawTBw!X33","v":19508.31097224708},{"$f":"RawBUw!Y33+RawCIw!Y33+RawGAw!Y33+RawGHw!Y33+RawGUw!Y33+RawGBw!Y33+RawLIw!Y33+RawMAw!Y33+RawNGw!Y33+RawNIw!Y33+RawSEw!Y33+RawSIw!Y33+RawTBw!Y33","v":4658.088313350001},{"$f":"RawBUw!Z33+RawCIw!Z33+RawGAw!Z33+RawGHw!Z33+RawGUw!Z33+RawGBw!Z33+RawLIw!Z33+RawMAw!Z33+RawNGw!Z33+RawNIw!Z33+RawSEw!Z33+RawSIw!Z33+RawTBw!Z33","v":157.01022694234163},{"$f":"RawBUw!AA33+RawCIw!AA33+RawGAw!AA33+RawGHw!AA33+RawGUw!AA33+RawGBw!AA33+RawLIw!AA33+RawMAw!AA33+RawNGw!AA33+RawNIw!AA33+RawSEw!AA33+RawSIw!AA33+RawTBw!AA33","v":1750.3606609988165},{"$f":"RawBUw!AB33+RawCIw!AB33+RawGAw!AB33+RawGHw!AB33+RawGUw!AB33+RawGBw!AB33+RawLIw!AB33+RawMAw!AB33+RawNGw!AB33+RawNIw!AB33+RawSEw!AB33+RawSIw!AB33+RawTBw!AB33","v":1750.3606609988165},{"$f":"RawBUw!AC33+RawCIw!AC33+RawGAw!AC33+RawGHw!AC33+RawGUw!AC33+RawGBw!AC33+RawLIw!AC33+RawMAw!AC33+RawNGw!AC33+RawNIw!AC33+RawSEw!AC33+RawSIw!AC33+RawTBw!AC33","v":24323.40951253942},{"$f":"RawBUw!AD33+RawCIw!AD33+RawGAw!AD33+RawGHw!AD33+RawGUw!AD33+RawGBw!AD33+RawLIw!AD33+RawMAw!AD33+RawNGw!AD33+RawNIw!AD33+RawSEw!AD33+RawSIw!AD33+RawTBw!AD33","v":22883.1},1062.9420625937667,121.34041810431127,{"$f":"RawBUw!AG33+RawCIw!AG33+RawGAw!AG33+RawGHw!AG33+RawGUw!AG33+RawGBw!AG33+RawLIw!AG33+RawMAw!AG33+RawNGw!AG33+RawNIw!AG33+RawSEw!AG33+RawSIw!AG33+RawTBw!AG33","v":1912.7505790459522},{"$f":"RawBUw!AH33+RawCIw!AH33+RawGAw!AH33+RawGHw!AH33+RawGUw!AH33+RawGBw!AH33+RawLIw!AH33+RawMAw!AH33+RawNGw!AH33+RawNIw!AH33+RawSEw!AH33+RawSIw!AH33+RawTBw!AH33","v":29.402493000000025},{"$f":"RawBUw!AI33+RawCIw!AI33+RawGAw!AI33+RawGHw!AI33+RawGUw!AI33+RawGBw!AI33+RawLIw!AI33+RawMAw!AI33+RawNGw!AI33+RawNIw!AI33+RawSEw!AI33+RawSIw!AI33+RawTBw!AI33","v":3235.8861557858759},{"$f":"RawBUw!AJ33+RawCIw!AJ33+RawGAw!AJ33+RawGHw!AJ33+RawGUw!AJ33+RawGBw!AJ33+RawLIw!AJ33+RawMAw!AJ33+RawNGw!AJ33+RawNIw!AJ33+RawSEw!AJ33+RawSIw!AJ33+RawTBw!AJ33","v":0},{"$f":"RawBUw!AK33+RawCIw!AK33+RawGAw!AK33+RawGHw!AK33+RawGUw!AK33+RawGBw!AK33+RawLIw!AK33+RawMAw!AK33+RawNGw!AK33+RawNIw!AK33+RawSEw!AK33+RawSIw!AK33+RawTBw!AK33","v":5178.0392278318286}]
[null,2028,{"$f":"RawBUw!T34+RawCIw!T34+RawGAw!T34+RawGHw!T34+RawGUw!T34+RawGBw!T34+RawLIw!T34+RawMAw!T34+RawNGw!T34+RawNIw!T34+RawSEw!T34+RawSIw!T34+RawTBw!T34","v":1386.120376574487},{"$f":"RawBUw!U34+RawCIw!U34+RawGAw!U34+RawGHw!U34+RawGUw!U34+RawGBw!U34+RawLIw!U34+RawMAw!U34+RawNGw!U34+RawNIw!U34+RawSEw!U34+RawSIw!U34+RawTBw!U34","v":8948.1479088011383},{"$f":"RawBUw!V34+RawCIw!V34+RawGAw!V34+RawGHw!V34+RawGUw!V34+RawGBw!V34+RawLIw!V34+RawMAw!V34+RawNGw!V34+RawNIw!V34+RawSEw!V34+RawSIw!V34+RawTBw!V34","v":10156.67353},{"$f":"RawBUw!W34+RawCIw!W34+RawGAw!W34+RawGHw!W34+RawGUw!W34+RawGBw!W34+RawLIw!W34+RawMAw!W34+RawNGw!W34+RawNIw!W34+RawSEw!W34+RawSIw!W34+RawTBw!W34","v":0},{"$f":"RawBUw!X34+RawCIw!X34+RawGAw!X34+RawGHw!X34+RawGUw!X34+RawGBw!X34+RawLIw!X34+RawMAw!X34+RawNGw!X34+RawNIw!X34+RawSEw!X34+RawSIw!X34+RawTBw!X34","v":20490.941815375627},{"$f":"RawBUw!Y34+RawCIw!Y34+RawGAw!Y34+RawGHw!Y34+RawGUw!Y34+RawGBw!Y34+RawLIw!Y34+RawMAw!Y34+RawNGw!Y34+RawNIw!Y34+RawSEw!Y34+RawSIw!Y34+RawTBw!Y34","v":4954.8768628139997},{"$f":"RawBUw!Z34+RawCIw!Z34+RawGAw!Z34+RawGHw!Z34+RawGUw!Z34+RawGBw!Z34+RawLIw!Z34+RawMAw!Z34+RawNGw!Z34+RawNIw!Z34+RawSEw!Z34+RawSIw!Z34+RawTBw!Z34","v":157.01022694234163},{"$f":"RawBUw!AA34+RawCIw!AA34+RawGAw!AA34+RawGHw!AA34+RawGUw!AA34+RawGBw!AA34+RawLIw!AA34+RawMAw!AA34+RawNGw!AA34+RawNIw!AA34+RawSEw!AA34+RawSIw!AA34+RawTBw!AA34","v":1969.3682033091923},{"$f":"RawBUw!AB34+RawCIw!AB34+RawGAw!AB34+RawGHw!AB34+RawGUw!AB34+RawGBw!AB34+RawLIw!AB34+RawMAw!AB34+RawNGw!AB34+RawNIw!AB34+RawSEw!AB34+RawSIw!AB34+RawTBw!AB34","v":1969.3682033091923},{"$f":"RawBUw!AC34+RawCIw!AC34+RawGAw!AC34+RawGHw!AC34+RawGUw!AC34+RawGBw!AC34+RawLIw!AC34+RawMAw!AC34+RawNGw!AC34+RawNIw!AC34+RawSEw!AC34+RawSIw!AC34+RawTBw!AC34","v":25602.828905131966},{"$f":"RawBUw!AD34+RawCIw!AD34+RawGAw!AD34+RawGHw!AD34+RawGUw!AD34+RawGBw!AD34+RawLIw!AD34+RawMAw!AD34+RawNGw!AD34+RawNIw!AD34+RawSEw!AD34+RawSIw!AD34+RawTBw!AD34","v":24002.7},1066.6645379533122,121.76535821384843,{"$f":"RawBUw!AG34+RawCIw!AG34+RawGAw!AG34+RawGHw!AG34+RawGUw!AG34+RawGBw!AG34+RawLIw!AG34+RawMAw!AG34+RawNGw!AG34+RawNIw!AG34+RawSEw!AG34+RawSIw!AG34+RawTBw!AG34","v":2550.3087277589862},{"$f":"RawBUw!AH34+RawCIw!AH34+RawGAw!AH34+RawGHw!AH34+RawGUw!AH34+RawGBw!AH34+RawLIw!AH34+RawMAw!AH34+RawNGw!AH34+RawNIw!AH34+RawSEw!AH34+RawSIw!AH34+RawTBw!AH34","v":31.577866000000022},{"$f":"RawBUw!AI34+RawCIw!AI34+RawGAw!AI34+RawGHw!AI34+RawGUw!AI34+RawGBw!AI34+RawLIw!AI34+RawMAw!AI34+RawNGw!AI34+RawNIw!AI34+RawSEw!AI34+RawSIw!AI34+RawTBw!AI34","v":3253.9519721622532},{"$f":"RawBUw!AJ34+RawCIw!AJ34+RawGAw!AJ34+RawGHw!AJ34+RawGUw!AJ34+RawGBw!AJ34+RawLIw!AJ34+RawMAw!AJ34+RawNGw!AJ34+RawNIw!AJ34+RawSEw!AJ34+RawSIw!AJ34+RawTBw!AJ34","v":0},{"$f":"RawBUw!AK34+RawCIw!AK34+RawGAw!AK34+RawGHw!AK34+RawGUw!AK34+RawGBw!AK34+RawLIw!AK34+RawMAw!AK34+RawNGw!AK34+RawNIw!AK34+RawSEw!AK34+RawSIw!AK34+RawTBw!AK34","v":5835.8385659212399}]
[null,2029,{"$f":"RawBUw!T35+RawCIw!T35+RawGAw!T35+RawGHw!T35+RawGUw!T35+RawGBw!T35+RawLIw!T35+RawMAw!T35+RawNGw!T35+RawNIw!T35+RawSEw!T35+RawSIw!T35+RawTBw!T35","v":1430.4722132282895},{"$f":"RawBUw!U35+RawCIw!U35+RawGAw!U35+RawGHw!U35+RawGUw!U35+RawGBw!U35+RawLIw!U35+RawMAw!U35+RawNGw!U35+RawNIw!U35+RawSEw!U35+RawSIw!U35+RawTBw!U35","v":9280.8800204281852},{"$f":"RawBUw!V35+RawCIw!V35+RawGAw!V35+RawGHw!V35+RawGUw!V35+RawGBw!V35+RawLIw!V35+RawMAw!V35+RawNGw!V35+RawNIw!V35+RawSEw!V35+RawSIw!V35+RawTBw!V35","v":10782.755579999999},{"$f":"RawBUw!W35+RawCIw!W35+RawGAw!W35+RawGHw!W35+RawGUw!W35+RawGBw!W35+RawLIw!W35+RawMAw!W35+RawNGw!W35+RawNIw!W35+RawSEw!W35+RawSIw!W35+RawTBw!W35","v":0},{"$f":"RawBUw!X35+RawCIw!X35+RawGAw!X35+RawGHw!X35+RawGUw!X35+RawGBw!X35+RawLIw!X35+RawMAw!X35+RawNGw!X35+RawNIw!X35+RawSEw!X35+RawSIw!X35+RawTBw!X35","v":21494.107813656476},{"$f":"RawBUw!Y35+RawCIw!Y35+RawGAw!Y35+RawGHw!Y35+RawGUw!Y35+RawGBw!Y35+RawLIw!Y35+RawMAw!Y35+RawNGw!Y35+RawNIw!Y35+RawSEw!Y35+RawSIw!Y35+RawTBw!Y35","v":5255.7107071320006},{"$f":"RawBUw!Z35+RawCIw!Z35+RawGAw!Z35+RawGHw!Z35+RawGUw!Z35+RawGBw!Z35+RawLIw!Z35+RawMAw!Z35+RawNGw!Z35+RawNIw!Z35+RawSEw!Z35+RawSIw!Z35+RawTBw!Z35","v":157.01022694234163},{"$f":"RawBUw!AA35+RawCIw!AA35+RawGAw!AA35+RawGHw!AA35+RawGUw!AA35+RawGBw!AA35+RawLIw!AA35+RawMAw!AA35+RawNGw!AA35+RawNIw!AA35+RawSEw!AA35+RawSIw!AA35+RawTBw!AA35","v":2079.0433313504554},{"$f":"RawBUw!AB35+RawCIw!AB35+RawGAw!AB35+RawGHw!AB35+RawGUw!AB35+RawGBw!AB35+RawLIw!AB35+RawMAw!AB35+RawNGw!AB35+RawNIw!AB35+RawSEw!AB35+RawSIw!AB35+RawTBw!AB35","v":2079.0433313504554},{"$f":"RawBUw!AC35+RawCIw!AC35+RawGAw!AC35+RawGHw!AC35+RawGUw!AC35+RawGBw!AC35+RawLIw!AC35+RawMAw!AC35+RawNGw!AC35+RawNIw!AC35+RawSEw!AC35+RawSIw!AC35+RawTBw!AC35","v":26906.828747730815},{"$f":"RawBUw!AD35+RawCIw!AD35+RawGAw!AD35+RawGHw!AD35+RawGUw!AD35+RawGBw!AD35+RawLIw!AD35+RawMAw!AD35+RawNGw!AD35+RawNIw!AD35+RawSEw!AD35+RawSIw!AD35+RawTBw!AD35","v":25132.400000000001},1070.6032351757417,122.21498118444541,{"$f":"RawBUw!AG35+RawCIw!AG35+RawGAw!AG35+RawGHw!AG35+RawGUw!AG35+RawGBw!AG35+RawLIw!AG35+RawMAw!AG35+RawNGw!AG35+RawNIw!AG35+RawSEw!AG35+RawSIw!AG35+RawTBw!AG35","v":2012.0957944990523},{"$f":"RawBUw!AH35+RawCIw!AH35+RawGAw!AH35+RawGHw!AH35+RawGUw!AH35+RawGBw!AH35+RawLIw!AH35+RawMAw!AH35+RawNGw!AH35+RawNIw!AH35+RawSEw!AH35+RawSIw!AH35+RawTBw!AH35","v":43.770676000000023},{"$f":"RawBUw!AI35+RawCIw!AI35+RawGAw!AI35+RawGHw!AI35+RawGUw!AI35+RawGBw!AI35+RawLIw!AI35+RawMAw!AI35+RawNGw!AI35+RawNIw!AI35+RawSEw!AI35+RawSIw!AI35+RawTBw!AI35","v":3298.3040712978964},{"$f":"RawBUw!AJ35+RawCIw!AJ35+RawGAw!AJ35+RawGHw!AJ35+RawGUw!AJ35+RawGBw!AJ35+RawLIw!AJ35+RawMAw!AJ35+RawNGw!AJ35+RawNIw!AJ35+RawSEw!AJ35+RawSIw!AJ35+RawTBw!AJ35","v":0},{"$f":"RawBUw!AK35+RawCIw!AK35+RawGAw!AK35+RawGHw!AK35+RawGUw!AK35+RawGBw!AK35+RawLIw!AK35+RawMAw!AK35+RawNGw!AK35+RawNIw!AK35+RawSEw!AK35+RawSIw!AK35+RawTBw!AK35","v":5354.1705417969506}]
[null,2030,{"$f":"RawBUw!T36+RawCIw!T36+RawGAw!T36+RawGHw!T36+RawGUw!T36+RawGBw!T36+RawLIw!T36+RawMAw!T36+RawNGw!T36+RawNIw!T36+RawSEw!T36+RawSIw!T36+RawTBw!T36","v":1454.1808883675669},{"$f":"RawBUw!U36+RawCIw!U36+RawGAw!U36+RawGHw!U36+RawGUw!U36+RawGBw!U36+RawLIw!U36+RawMAw!U36+RawNGw!U36+RawNIw!U36+RawSEw!U36+RawSIw!U36+RawTBw!U36","v":9503.2139515544586},{"$f":"RawBUw!V36+RawCIw!V36+RawGAw!V36+RawGHw!V36+RawGUw!V36+RawGBw!V36+RawLIw!V36+RawMAw!V36+RawNGw!V36+RawNIw!V36+RawSEw!V36+RawSIw!V36+RawTBw!V36","v":11104.113509999999},{"$f":"RawBUw!W36+RawCIw!W36+RawGAw!W36+RawGHw!W36+RawGUw!W36+RawGBw!W36+RawLIw!W36+RawMAw!W36+RawNGw!W36+RawNIw!W36+RawSEw!W36+RawSIw!W36+RawTBw!W36","v":0},{"$f":"RawBUw!X36+RawCIw!X36+RawGAw!X36+RawGHw!X36+RawGUw!X36+RawGBw!X36+RawLIw!X36+RawMAw!X36+RawNGw!X36+RawNIw!X36+RawSEw!X36+RawSIw!X36+RawTBw!X36","v":22061.508349922027},{"$f":"RawBUw!Y36+RawCIw!Y36+RawGAw!Y36+RawGHw!Y36+RawGUw!Y36+RawGBw!Y36+RawLIw!Y36+RawMAw!Y36+RawNGw!Y36+RawNIw!Y36+RawSEw!Y36+RawSIw!Y36+RawTBw!Y36","v":5413.5465777539985},{"$f":"RawBUw!Z36+RawCIw!Z36+RawGAw!Z36+RawGHw!Z36+RawGUw!Z36+RawGBw!Z36+RawLIw!Z36+RawMAw!Z36+RawNGw!Z36+RawNIw!Z36+RawSEw!Z36+RawSIw!Z36+RawTBw!Z36","v":157.01022694234163},{"$f":"RawBUw!AA36+RawCIw!AA36+RawGAw!AA36+RawGHw!AA36+RawGUw!AA36+RawGBw!AA36+RawLIw!AA36+RawMAw!AA36+RawNGw!AA36+RawNIw!AA36+RawSEw!AA36+RawSIw!AA36+RawTBw!AA36","v":2115.0045969912653},{"$f":"RawBUw!AB36+RawCIw!AB36+RawGAw!AB36+RawGHw!AB36+RawGUw!AB36+RawGBw!AB36+RawLIw!AB36+RawMAw!AB36+RawNGw!AB36+RawNIw!AB36+RawSEw!AB36+RawSIw!AB36+RawTBw!AB36","v":2115.0045969912653},{"$f":"RawBUw!AC36+RawCIw!AC36+RawGAw!AC36+RawGHw!AC36+RawGUw!AC36+RawGBw!AC36+RawLIw!AC36+RawMAw!AC36+RawNGw!AC36+RawNIw!AC36+RawSEw!AC36+RawSIw!AC36+RawTBw!AC36","v":27632.065154618373},{"$f":"RawBUw!AD36+RawCIw!AD36+RawGAw!AD36+RawGHw!AD36+RawGUw!AD36+RawGBw!AD36+RawLIw!AD36+RawMAw!AD36+RawNGw!AD36+RawNIw!AD36+RawSEw!AD36+RawSIw!AD36+RawTBw!AD36","v":25766.699999999997},1072.39441428737,122.41945368577282,{"$f":"RawBUw!AG36+RawCIw!AG36+RawGAw!AG36+RawGHw!AG36+RawGUw!AG36+RawGBw!AG36+RawLIw!AG36+RawMAw!AG36+RawNGw!AG36+RawNIw!AG36+RawSEw!AG36+RawSIw!AG36+RawTBw!AG36","v":1274.9236050108846},{"$f":"RawBUw!AH36+RawCIw!AH36+RawGAw!AH36+RawGHw!AH36+RawGUw!AH36+RawGBw!AH36+RawLIw!AH36+RawMAw!AH36+RawNGw!AH36+RawNIw!AH36+RawSEw!AH36+RawSIw!AH36+RawTBw!AH36","v":73.507515000000041},{"$f":"RawBUw!AI36+RawCIw!AI36+RawGAw!AI36+RawGHw!AI36+RawGUw!AI36+RawGBw!AI36+RawLIw!AI36+RawMAw!AI36+RawNGw!AI36+RawNIw!AI36+RawSEw!AI36+RawSIw!AI36+RawTBw!AI36","v":1730.4924445904235},{"$f":"RawBUw!AJ36+RawCIw!AJ36+RawGAw!AJ36+RawGHw!AJ36+RawGUw!AJ36+RawGBw!AJ36+RawLIw!AJ36+RawMAw!AJ36+RawNGw!AJ36+RawNIw!AJ36+RawSEw!AJ36+RawSIw!AJ36+RawTBw!AJ36","v":0},{"$f":"RawBUw!AK36+RawCIw!AK36+RawGAw!AK36+RawGHw!AK36+RawGUw!AK36+RawGBw!AK36+RawLIw!AK36+RawMAw!AK36+RawNGw!AK36+RawNIw!AK36+RawSEw!AK36+RawSIw!AK36+RawTBw!AK36","v":3078.9235646013076}]
[null,2031,{"$f":"RawBUw!T37+RawCIw!T37+RawGAw!T37+RawGHw!T37+RawGUw!T37+RawGBw!T37+RawLIw!T37+RawMAw!T37+RawNGw!T37+RawNIw!T37+RawSEw!T37+RawSIw!T37+RawTBw!T37","v":1432.0761566599799},{"$f":"RawBUw!U37+RawCIw!U37+RawGAw!U37+RawGHw!U37+RawGUw!U37+RawGBw!U37+RawLIw!U37+RawMAw!U37+RawNGw!U37+RawNIw!U37+RawSEw!U37+RawSIw!U37+RawTBw!U37","v":9500.9234682358492},{"$f":"RawBUw!V37+RawCIw!V37+RawGAw!V37+RawGHw!V37+RawGUw!V37+RawGBw!V37+RawLIw!V37+RawMAw!V37+RawNGw!V37+RawNIw!V37+RawSEw!V37+RawSIw!V37+RawTBw!V37","v":11831.65618},{"$f":"RawBUw!W37+RawCIw!W37+RawGAw!W37+RawGHw!W37+RawGUw!W37+RawGBw!W37+RawLIw!W37+RawMAw!W37+RawNGw!W37+RawNIw!W37+RawSEw!W37+RawSIw!W37+RawTBw!W37","v":0},{"$f":"RawBUw!X37+RawCIw!X37+RawGAw!X37+RawGHw!X37+RawGUw!X37+RawGBw!X37+RawLIw!X37+RawMAw!X37+RawNGw!X37+RawNIw!X37+RawSEw!X37+RawSIw!X37+RawTBw!X37","v":22764.655804895829},{"$f":"RawBUw!Y37+RawCIw!Y37+RawGAw!Y37+RawGHw!Y37+RawGUw!Y37+RawGBw!Y37+RawLIw!Y37+RawMAw!Y37+RawNGw!Y37+RawNIw!Y37+RawSEw!Y37+RawSIw!Y37+RawTBw!Y37","v":5501.1667875120002},{"$f":"RawBUw!Z37+RawCIw!Z37+RawGAw!Z37+RawGHw!Z37+RawGUw!Z37+RawGBw!Z37+RawLIw!Z37+RawMAw!Z37+RawNGw!Z37+RawNIw!Z37+RawSEw!Z37+RawSIw!Z37+RawTBw!Z37","v":157.01022694234163},{"$f":"RawBUw!AA37+RawCIw!AA37+RawGAw!AA37+RawGHw!AA37+RawGUw!AA37+RawGBw!AA37+RawLIw!AA37+RawMAw!AA37+RawNGw!AA37+RawNIw!AA37+RawSEw!AA37+RawSIw!AA37+RawTBw!AA37","v":2032.0447558723813},{"$f":"RawBUw!AB37+RawCIw!AB37+RawGAw!AB37+RawGHw!AB37+RawGUw!AB37+RawGBw!AB37+RawLIw!AB37+RawMAw!AB37+RawNGw!AB37+RawNIw!AB37+RawSEw!AB37+RawSIw!AB37+RawTBw!AB37","v":2032.0447558723813},{"$f":"RawBUw!AC37+RawCIw!AC37+RawGAw!AC37+RawGHw!AC37+RawGUw!AC37+RawGBw!AC37+RawLIw!AC37+RawMAw!AC37+RawNGw!AC37+RawNIw!AC37+RawSEw!AC37+RawSIw!AC37+RawTBw!AC37","v":28422.832819350173},{"$f":"RawBUw!AD37+RawCIw!AD37+RawGAw!AD37+RawGHw!AD37+RawGUw!AD37+RawGBw!AD37+RawLIw!AD37+RawMAw!AD37+RawNGw!AD37+RawNIw!AD37+RawSEw!AD37+RawSIw!AD37+RawTBw!AD37","v":26888.100000000002},1057.0785150066451,120.67106335692297,{"$f":"RawBUw!AG37+RawCIw!AG37+RawGAw!AG37+RawGHw!AG37+RawGUw!AG37+RawGBw!AG37+RawLIw!AG37+RawMAw!AG37+RawNGw!AG37+RawNIw!AG37+RawSEw!AG37+RawSIw!AG37+RawTBw!AG37","v":614.32163137735074},{"$f":"RawBUw!AH37+RawCIw!AH37+RawGAw!AH37+RawGHw!AH37+RawGUw!AH37+RawGBw!AH37+RawLIw!AH37+RawMAw!AH37+RawNGw!AH37+RawNIw!AH37+RawSEw!AH37+RawSIw!AH37+RawTBw!AH37","v":16.111268000000003},{"$f":"RawBUw!AI37+RawCIw!AI37+RawGAw!AI37+RawGHw!AI37+RawGUw!AI37+RawGBw!AI37+RawLIw!AI37+RawMAw!AI37+RawNGw!AI37+RawNIw!AI37+RawSEw!AI37+RawSIw!AI37+RawTBw!AI37","v":960.6568543773891},{"$f":"RawBUw!AJ37+RawCIw!AJ37+RawGAw!AJ37+RawGHw!AJ37+RawGUw!AJ37+RawGBw!AJ37+RawLIw!AJ37+RawMAw!AJ37+RawNGw!AJ37+RawNIw!AJ37+RawSEw!AJ37+RawSIw!AJ37+RawTBw!AJ37","v":0},{"$f":"RawBUw!AK37+RawCIw!AK37+RawGAw!AK37+RawGHw!AK37+RawGUw!AK37+RawGBw!AK37+RawLIw!AK37+RawMAw!AK37+RawNGw!AK37+RawNIw!AK37+RawSEw!AK37+RawSIw!AK37+RawTBw!AK37","v":1591.0897537547398}]
[null,2040,{"$f":"RawBUw!T38+RawCIw!T38+RawGAw!T38+RawGHw!T38+RawGUw!T38+RawGBw!T38+RawLIw!T38+RawMAw!T38+RawNGw!T38+RawNIw!T38+RawSEw!T38+RawSIw!T38+RawTBw!T38","v":1862.76086727754},{"$f":"RawBUw!U38+RawCIw!U38+RawGAw!U38+RawGHw!U38+RawGUw!U38+RawGBw!U38+RawLIw!U38+RawMAw!U38+RawNGw!U38+RawNIw!U38+RawSEw!U38+RawSIw!U38+RawTBw!U38","v":8515.6525949329516},{"$f":"RawBUw!V38+RawCIw!V38+RawGAw!V38+RawGHw!V38+RawGUw!V38+RawGBw!V38+RawLIw!V38+RawMAw!V38+RawNGw!V38+RawNIw!V38+RawSEw!V38+RawSIw!V38+RawTBw!V38","v":20468.597920000004},{"$f":"RawBUw!W38+RawCIw!W38+RawGAw!W38+RawGHw!W38+RawGUw!W38+RawGBw!W38+RawLIw!W38+RawMAw!W38+RawNGw!W38+RawNIw!W38+RawSEw!W38+RawSIw!W38+RawTBw!W38","v":0},{"$f":"RawBUw!X38+RawCIw!X38+RawGAw!X38+RawGHw!X38+RawGUw!X38+RawGBw!X38+RawLIw!X38+RawMAw!X38+RawNGw!X38+RawNIw!X38+RawSEw!X38+RawSIw!X38+RawTBw!X38","v":30847.01138221049},{"$f":"RawBUw!Y38+RawCIw!Y38+RawGAw!Y38+RawGHw!Y38+RawGUw!Y38+RawGBw!Y38+RawLIw!Y38+RawMAw!Y38+RawNGw!Y38+RawNIw!Y38+RawSEw!Y38+RawSIw!Y38+RawTBw!Y38","v":5893.5641792400002},{"$f":"RawBUw!Z38+RawCIw!Z38+RawGAw!Z38+RawGHw!Z38+RawGUw!Z38+RawGBw!Z38+RawLIw!Z38+RawMAw!Z38+RawNGw!Z38+RawNIw!Z38+RawSEw!Z38+RawSIw!Z38+RawTBw!Z38","v":157.01022694234163},{"$f":"RawBUw!AA38+RawCIw!AA38+RawGAw!AA38+RawGHw!AA38+RawGUw!AA38+RawGBw!AA38+RawLIw!AA38+RawMAw!AA38+RawNGw!AA38+RawNIw!AA38+RawSEw!AA38+RawSIw!AA38+RawTBw!AA38","v":2129.6292315839119},{"$f":"RawBUw!AB38+RawCIw!AB38+RawGAw!AB38+RawGHw!AB38+RawGUw!AB38+RawGBw!AB38+RawLIw!AB38+RawMAw!AB38+RawNGw!AB38+RawNIw!AB38+RawSEw!AB38+RawSIw!AB38+RawTBw!AB38","v":2129.6292315839123},{"$f":"RawBUw!AC38+RawCIw!AC38+RawGAw!AC38+RawGHw!AC38+RawGUw!AC38+RawGBw!AC38+RawLIw!AC38+RawMAw!AC38+RawNGw!AC38+RawNIw!AC38+RawSEw!AC38+RawSIw!AC38+RawTBw!AC38","v":36897.585788392833},{"$f":"RawBUw!AD38+RawCIw!AD38+RawGAw!AD38+RawGHw!AD38+RawGUw!AD38+RawGBw!AD38+RawLIw!AD38+RawMAw!AD38+RawNGw!AD38+RawNIw!AD38+RawSEw!AD38+RawSIw!AD38+RawTBw!AD38","v":39729.5},928.72011448401906,106.0182779091346,{"$f":"RawBUw!AG38+RawCIw!AG38+RawGAw!AG38+RawGHw!AG38+RawGUw!AG38+RawGBw!AG38+RawLIw!AG38+RawMAw!AG38+RawNGw!AG38+RawNIw!AG38+RawSEw!AG38+RawSIw!AG38+RawTBw!AG38","v":32063.082728728779},{"$f":"RawBUw!AH38+RawCIw!AH38+RawGAw!AH38+RawGHw!AH38+RawGUw!AH38+RawGBw!AH38+RawLIw!AH38+RawMAw!AH38+RawNGw!AH38+RawNIw!AH38+RawSEw!AH38+RawSIw!AH38+RawTBw!AH38","v":472.66871900000024},{"$f":"RawBUw!AI38+RawCIw!AI38+RawGAw!AI38+RawGHw!AI38+RawGUw!AI38+RawGBw!AI38+RawLIw!AI38+RawMAw!AI38+RawNGw!AI38+RawNIw!AI38+RawSEw!AI38+RawSIw!AI38+RawTBw!AI38","v":40870.854200443217},{"$f":"RawBUw!AJ38+RawCIw!AJ38+RawGAw!AJ38+RawGHw!AJ38+RawGUw!AJ38+RawGBw!AJ38+RawLIw!AJ38+RawMAw!AJ38+RawNGw!AJ38+RawNIw!AJ38+RawSEw!AJ38+RawSIw!AJ38+RawTBw!AJ38","v":0},{"$f":"RawBUw!AK38+RawCIw!AK38+RawGAw!AK38+RawGHw!AK38+RawGUw!AK38+RawGBw!AK38+RawLIw!AK38+RawMAw!AK38+RawNGw!AK38+RawNIw!AK38+RawSEw!AK38+RawSIw!AK38+RawTBw!AK38","v":73406.605648172001}]
[null,{"$f":"B124","v":2050},{"$f":"RawBUw!T39+RawCIw!T39+RawGAw!T39+RawGHw!T39+RawGUw!T39+RawGBw!T39+RawLIw!T39+RawMAw!T39+RawNGw!T39+RawNIw!T39+RawSEw!T39+RawSIw!T39+RawTBw!T39","v":3053.3018460550411},{"$f":"RawBUw!U39+RawCIw!U39+RawGAw!U39+RawGHw!U39+RawGUw!U39+RawGBw!U39+RawLIw!U39+RawMAw!U39+RawNGw!U39+RawNIw!U39+RawSEw!U39+RawSIw!U39+RawTBw!U39","v":7572.3565577831578},{"$f":"RawBUw!V39+RawCIw!V39+RawGAw!V39+RawGHw!V39+RawGUw!V39+RawGBw!V39+RawLIw!V39+RawMAw!V39+RawNGw!V39+RawNIw!V39+RawSEw!V39+RawSIw!V39+RawTBw!V39","v":35094.087089999994},{"$f":"RawBUw!W39+RawCIw!W39+RawGAw!W39+RawGHw!W39+RawGUw!W39+RawGBw!W39+RawLIw!W39+RawMAw!W39+RawNGw!W39+RawNIw!W39+RawSEw!W39+RawSIw!W39+RawTBw!W39","v":0},{"$f":"RawBUw!X39+RawCIw!X39+RawGAw!X39+RawGHw!X39+RawGUw!X39+RawGBw!X39+RawLIw!X39+RawMAw!X39+RawNGw!X39+RawNIw!X39+RawSEw!X39+RawSIw!X39+RawTBw!X39","v":45719.7454938382},{"$f":"RawBUw!Y39+RawCIw!Y39+RawGAw!Y39+RawGHw!Y39+RawGUw!Y39+RawGBw!Y39+RawLIw!Y39+RawMAw!Y39+RawNGw!Y39+RawNIw!Y39+RawSEw!Y39+RawSIw!Y39+RawTBw!Y39","v":6550.3256461920009},{"$f":"RawBUw!Z39+RawCIw!Z39+RawGAw!Z39+RawGHw!Z39+RawGUw!Z39+RawGBw!Z39+RawLIw!Z39+RawMAw!Z39+RawNGw!Z39+RawNIw!Z39+RawSEw!Z39+RawSIw!Z39+RawTBw!Z39","v":159.87371058366918},{"$f":"RawBUw!AA39+RawCIw!AA39+RawGAw!AA39+RawGHw!AA39+RawGUw!AA39+RawGBw!AA39+RawLIw!AA39+RawMAw!AA39+RawNGw!AA39+RawNIw!AA39+RawSEw!AA39+RawSIw!AA39+RawTBw!AA39","v":3077.322486897187},{"$f":"RawBUw!AB39+RawCIw!AB39+RawGAw!AB39+RawGHw!AB39+RawGUw!AB39+RawGBw!AB39+RawLIw!AB39+RawMAw!AB39+RawNGw!AB39+RawNIw!AB39+RawSEw!AB39+RawSIw!AB39+RawTBw!AB39","v":3077.322486897187},{"$f":"RawBUw!AC39+RawCIw!AC39+RawGAw!AC39+RawGHw!AC39+RawGUw!AC39+RawGBw!AC39+RawLIw!AC39+RawMAw!AC39+RawNGw!AC39+RawNIw!AC39+RawSEw!AC39+RawSIw!AC39+RawTBw!AC39","v":52429.944850613865},{"$f":"RawBUw!AD39+RawCIw!AD39+RawGAw!AD39+RawGHw!AD39+RawGUw!AD39+RawGBw!AD39+RawLIw!AD39+RawMAw!AD39+RawNGw!AD39+RawNIw!AD39+RawSEw!AD39+RawSIw!AD39+RawTBw!AD39","v":62172.100000000006},843.30342469715288,96.267514234834806,{"$f":"RawBUw!AG39+RawCIw!AG39+RawGAw!AG39+RawGHw!AG39+RawGUw!AG39+RawGBw!AG39+RawLIw!AG39+RawMAw!AG39+RawNGw!AG39+RawNIw!AG39+RawSEw!AG39+RawSIw!AG39+RawTBw!AG39","v":72353.144140731019},{"$f":"RawBUw!AH39+RawCIw!AH39+RawGAw!AH39+RawGHw!AH39+RawGUw!AH39+RawGBw!AH39+RawLIw!AH39+RawMAw!AH39+RawNGw!AH39+RawNIw!AH39+RawSEw!AH39+RawSIw!AH39+RawTBw!AH39","v":648.77789000000018},{"$f":"RawBUw!AI39+RawCIw!AI39+RawGAw!AI39+RawGHw!AI39+RawGUw!AI39+RawGBw!AI39+RawLIw!AI39+RawMAw!AI39+RawNGw!AI39+RawNIw!AI39+RawSEw!AI39+RawSIw!AI39+RawTBw!AI39","v":72006.493326248019},{"$f":"RawBUw!AJ39+RawCIw!AJ39+RawGAw!AJ39+RawGHw!AJ39+RawGUw!AJ39+RawGBw!AJ39+RawLIw!AJ39+RawMAw!AJ39+RawNGw!AJ39+RawNIw!AJ39+RawSEw!AJ39+RawSIw!AJ39+RawTBw!AJ39","v":31.229999999999997},{"$f":"RawBUw!AK39+RawCIw!AK39+RawGAw!AK39+RawGHw!AK39+RawGUw!AK39+RawGBw!AK39+RawLIw!AK39+RawMAw!AK39+RawNGw!AK39+RawNIw!AK39+RawSEw!AK39+RawSIw!AK39+RawTBw!AK39","v":145039.64535697905}]

{"sheet":"ByCountry","index":7,"n_rows":202,"n_cols":51,"rows_kept":202,"cut":false,"hidden":false,"merged":[]}
[null,null,"C","O","G","N","H","B","S","T","W","Total","I","Exp",null,"*","O","B","H","S",null,"Z"]
[null,"RE",0,0,0,0,1,1,1,1,1,null,null,null,null,null,0,1,1,1]
[null,{"$f":"VLOOKUP($F$4,OtherParams!$B$29:$E$41,4,FALSE)","v":"Burkina"}]
[null,{"$f":"map!D4","v":2030},{"$f":"SUMIF(OtherParams!$B$45:$B$68,B4,OtherParams!$C$45:$C$68)","v":24},null,null,1,{"$f":"VLOOKUP($F$4,OtherParams!$B$29:$E$41,3,FALSE)","v":"BUw"}]
[null,null,"Electricity Energy Balance"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent.","Imports","Exports","Imports Net","dom. System dmd","Dist. Petrole","Dist. Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","non desservie","Pertes (GWh)","Pertes (%)","RE share","w RE","W Dom share"]
[null,null,"Cent.",{"$f":"G4&\"SecElcOut\"","v":"BUwSecElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),D8,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":280},1,null,null,null,null,null,null,{"$f":"G4&\"FinaleElc\"","v":"BUwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$550\"),M8,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$550\"))","v":478},3,null,"Decent.",{"$f":"$G$4&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),R8,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":313},2]
[null,"GWh",{"$f":"OFFSET(C$6,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent.","Imports","Exports","Net Imports","dom. System dmd","Dist. Oil","Dist. Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Unserved Energy","Losses (GWh)","Losses (%)","RE share","w RE","W Dom share",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of wind","Share of PV"]
[{"$f":"VLOOKUP(B10,OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"OtherParams!D29","v":"BUw"},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$F$8,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$E$8+$C$4,1,1,50))*8.76","v":0},1.3139999999999998,0,0,40.471200000000003,1095.7883999999999,0,0,29.871600000000001,{"$f":"SUM(C10:K10)","v":1167.4451999999999},{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B10,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":1833.1175999999998},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B10,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":0},{"$f":"M10-N10","v":1833.1175999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$O$8,1,1,50),P$1,OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$N$8+$C$4,1,1,50))*8.76","v":2971.3920000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$T$8,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$S$8+$C$4,1,1,50))*8.76","v":59.217599999999997},0,218.03639999999999,0,{"$f":"SUM(Q10:T10)","v":277.25399999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$T$8,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$B10&\"!$C$1\"),$S$8+$C$4,1,1,50))*8.76","v":0},{"$f":"U10+L10+O10-P10","v":306.42479999999932},{"$f":"W10/(L10+M10)","v":0.10212244182991249},{"$f":"SUMPRODUCT($C$2:$T$2,C10:T10)/(L10+U10)","v":0.95810089740480231},{"$f":"(SUMPRODUCT($C$2:$K$2,C10:K10)*(1-X10)+SUMPRODUCT($Q$2:$T$2,Q10:T10))/P10","v":0.42575312660260023},{"$f":"(L10*(1-X10)+U10)/P10","v":0.44607942858881933},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K10/($L10+$O10)","v":9.9553323796455796E-3},{"$f":"I10/($L10+$O10)","v":0}]
[{"$f":"VLOOKUP(B11,OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"OtherParams!D30","v":"CIw"},0,0,27898.760399999999,0,1851.5136,0,0,0,0,{"$f":"SUM(C11:K11)","v":29750.273999999998},{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B11,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B11,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":13829.937599999997},-13829.937599999997,15033.035999999998,153.38759999999999,0,532.08240000000001,0,{"$f":"SUM(Q11:T11)","v":685.47},0,{"$f":"U11+L11+O11-P11","v":1572.7704000000031},{"$f":"W11/(L11+M11)","v":5.2865745034818945E-2},7.8315680405249832E-2,0.15204609062959076,{"$f":"(L11*(1-X11)+U11)/P11","v":1.919969698735505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"K11/($L11+$O11)","v":0},{"$f":"I11/($L11+$O11)","v":0}]
[{"$f":"VLOOKUP(B12,OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"OtherParams!D31","v":"GAw"},0,0,717.18119999999999,0,23.389199999999999,54.75,0,0,16.118400000000001,811.4387999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B12,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":326.8356},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B12,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":0},326.8356,1080.1080000000002,12.176399999999999,0,51.1584,0,63.334800000000001,0,121.5011999999997,0.10674157303370763,0.16623272581614262,0.12531598275877781,0.72970420186445772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.4160381714637529E-2,0]
[{"$f":"VLOOKUP(B13,OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"OtherParams!D32","v":"GHw"},0,0,16119.801599999999,0,3720.1091999999999,4382.9784,21.9,0,328.5,24573.289199999999,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B13,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":8565.6155999999992},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B13,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":508.86840000000001},8056.7471999999989,29518.571999999996,301.25639999999999,0,4.38,0,305.63639999999998,0,3417.1008000000038,0.10311447588937835,0.33996112758181163,0.25699721032198447,0.7569832227407165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0067411386644975E-2,6.7116075910966496E-4]
[{"$f":"VLOOKUP(B14,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"OtherParams!D33","v":"GUw"},0,0,0,0,10969.6224,0,0,0,0,10969.6224,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B14,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":106.52159999999999},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B14,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":3381.0972000000002},-3274.5756000000001,7629.0839999999998,38.631599999999999,0,442.81799999999998,0,481.44959999999998,0,547.41240000000016,4.9422651059791219E-2,0.99662637698898404,1.4248489831632645,1.429912710342045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"VLOOKUP(B15,OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"OtherParams!D34","v":"GBw"},0,0,1059.8724,0,5.4311999999999996,164.33760000000001,10.95,0,0,1240.5912000000001,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B15,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":476.7192},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B15,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":336.55920000000003},140.15999999999997,1267.5719999999999,10.074,0,7.5335999999999999,0,17.607599999999998,0,130.78680000000008,7.6157926953682967E-2,0.14962055280930167,0.13765626791254679,0.91806851682667212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.9304656769445484E-3]
[{"$f":"VLOOKUP(B16,OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"OtherParams!D35","v":"LIw"},0,0,542.59439999999995,0,1331.8704000000002,282.072,0,0,0,2156.5368000000003,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B16,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":243.8784},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B16,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":109.2372},134.6412,2290.7399999999998,9.7236000000000011,0,142.35,0,152.0736,0,152.51160000000073,6.3535508357054529E-2,0.76075738028382789,0.72192817567990941,0.94798787209430357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"VLOOKUP(B17,OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"OtherParams!D36","v":"MAw"},0,0,0,0,1675.4376,224.86920000000001,21.9,0,0,1922.2068000000002,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B17,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":3741.7464},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B17,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":900.00239999999997},2841.7440000000001,4696.2359999999999,33.550800000000002,0,295.47479999999996,0,329.02559999999994,0,396.74039999999968,7.0046553350758559E-2,0.98509669636950858,0.44355471889245118,0.45069890840933241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.5970248055458495E-3]
[{"$f":"VLOOKUP(B18,OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"OtherParams!D37","v":"NIw"},773.06999999999994,3.9420000000000002,0,0,85.234800000000007,92.067599999999999,0,0,266.39159999999998,1220.7059999999999,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B18,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":1033.242},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B18,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":0},1033.242,2229.42,22.6008,0,164.16239999999999,0,186.76319999999998,0,211.29119999999966,9.3742712786630253E-2,0.43187900665961282,0.25399580195425214,0.57998802739954058,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.11818888457054022,0]
[{"$f":"VLOOKUP(B19,OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"OtherParams!D38","v":"NGw"},0,0,99816.958799999993,0,45404.394,0,0,0,0,145221.35279999999,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B19,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":0},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B19,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":7215.9624000000003},-7215.9624000000003,135942.93599999999,1308.3935999999999,0,9639.7667999999994,0,10948.160399999999,0,13010.61480000001,8.959160997431509E-2,0.35246418889394349,0.37498313293477697,1.053080819146057,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[{"$f":"VLOOKUP(B20,OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"OtherParams!D39","v":"SEw"},1873.7639999999999,0,1529.5836000000002,0,405.9384,1320.6575999999998,0,0,686.25840000000005,5816.2019999999993,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B20,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":2541.1007999999997},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B20,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":0},2541.1007999999997,8055.6959999999999,77.000400000000013,0,418.37759999999997,0,495.37799999999999,0,796.98479999999836,9.5363877446201714E-2,0.44857737682165161,0.32289362070054167,0.71464022789212089,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.2114818192300043E-2,0]
[{"$f":"VLOOKUP(B21,OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"OtherParams!D40","v":"SIw"},0,0,1534.4892000000002,0,3625.8516,940.82400000000007,32.061599999999999,0,0,6133.2264000000005,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B21,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":10.161599999999998},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B21,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":0},10.161599999999998,6126.7439999999997,40.558800000000005,0,318.25079999999997,9.1104000000000003,367.92,0,384.56400000000122,6.2598032225866435E-2,0.75772765246449447,0.75704591224247486,0.99844525838916487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.2188792242977315E-3]
[{"$f":"VLOOKUP(B22,OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"OtherParams!D41","v":"TBw"},0,0,0.17519999999999999,0,469.0104,2374.5731999999998,43.8,0,0,2887.5587999999998,{"$f":"SUMIF(TransRaw!$DD$8:$DP$8,B22,OFFSET(TransRaw!$DD$8,$C$4-3,0,1,13))*8.76","v":6497.029199999999},{"$f":"SUMIF(TransRaw!$DD$35:$DP$35,B22,OFFSET(TransRaw!$DD$35,$C$4-3,0,1,13))*8.76","v":0},6497.029199999999,8874.7559999999994,93.731999999999985,0,322.19279999999998,0,415.92479999999995,0,925.7567999999992,9.8646504247176248E-2,0.9715732810055423,0.32955791702209875,0.34013735347448748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,4.6672267338747318E-3]
[]
["Total","Total",{"$f":"SUM(C10:C23)","v":2646.8339999999998},{"$f":"SUM(D10:D23)","v":5.2560000000000002},149219.41680000001,0,69608.27399999999,10932.917999999998,130.61160000000001,0,1327.1399999999999,{"$f":"SUM(L10:L23)","v":233870.4504},{"$f":"SUM(M10:M23)","v":25375.967999999993},{"$f":"SUM(N10:N23)","v":26281.664399999998},{"$f":"SUM(O10:O23)","v":-905.69639999999981},{"$f":"SUM(P10:P23)","v":225716.29199999996},{"$f":"SUM(Q10:Q23)","v":2160.3035999999997},{"$f":"SUM(R10:R23)","v":0},{"$f":"SUM(S10:S23)","v":12556.583999999999},{"$f":"SUM(T10:T23)","v":9.1104000000000003},{"$f":"SUM(U10:U23)","v":14725.998},0,21974.460000000017]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Capacity Balance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RE Potential"]
["English",null,"Coal","Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop"]
["French",null,"Charbon","Petrole","Gaz","Nucleaire","Hydro","Biomasse","Solaire PV","Solaire Thermique","Eolienne","Total Cent. Cap","Imports Cap","Exports Cap","Pointe","Marge de reserve","Petrole","Biomasse","Mini Hydro","Dist. Solaire PV","Total Decent","Backstop"]
[null,null,"Cent.",{"$f":"$G$4&\"SecTotCap\"","v":"BUwSecTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),D39,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":346},1,null,null,null,null,null,null,null,{"$f":"$G$4&\"TerTotCap\"","v":"BUwTerTotCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),N39,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":379},2,"Decent.","SENTerTotCap",{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),R39,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":0}]
[null,"MW",{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro",{"$f":"OFFSET(H$6,lang,0)","v":"Biomass"},"Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap","Exports Cap","Sytem peak","Reserve Margin","Oil","Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop",null,null,{"$f":"S40","v":"Mini Hydro"},"Wind30","Wind25","Biomass"]
[null,{"$f":"B10","v":"BUw"},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$F$39,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$E$39+$C$4,1,1,50))","v":0},197.42999999999998,0,0,23.23,250,0,0,11.35,{"$f":"SUM(C41:K41)","v":482.01},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$F$39,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$E$39+$C$4,1,1,50))","v":0},0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$O$39+$C$4,1)/(1-X10)","v":454.31584327751574},{"$f":"L41/O41-1","v":6.0957937373906423E-2},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$P$39,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$O$39+$C$4,1,1,50))","v":114.42},0,60.82,0,{"$f":"SUM(Q41:T41)","v":175.24},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$P$39,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$B41&\"!$C$1\"),$O$39+$C$4,1,1,50))","v":0},null,null,{"$f":"S41/OtherParams!F29","v":0.43442857142857144},{"$f":"MIN(1,K41/(OtherParams!K29+eps))","v":2.3894736841602215E-2},{"$f":"MAX(0,(K41-OtherParams!K29)/(OtherParams!J29+eps))","v":0},{"$f":"MIN(1,H41/(OtherParams!I29+eps))","v":5.6574530688342228E-3}]
[null,{"$f":"B11","v":"CIw"},0,0,3739.07,0,482.79999999999995,0,0,0,0,{"$f":"SUM(C42:K42)","v":4221.87},0,0,2387.6023785911257,{"$f":"L42/O42-1","v":0.76824668875193414},390.57,0,141.71,0,{"$f":"SUM(Q42:T42)","v":532.28},0,null,null,{"$f":"S42/OtherParams!F30","v":0.58526411431875436},{"$f":"MIN(1,K42/(OtherParams!K30+eps))","v":0},{"$f":"MAX(0,(K42-OtherParams!K30)/(OtherParams!J30+eps))","v":0},{"$f":"MIN(1,H42/(OtherParams!I30+eps))","v":0}]
[null,"GAw",0,59.5,96.33,0,24.76,12.5,0,0,6.12,199.20999999999998,0,0,187.6500628930817,6.1603694284423804E-2,33.450000000000003,0,11.68,0,45.13,0,null,null,{"$f":"S43/OtherParams!F31","v":0.99999999999999989},{"$f":"MIN(1,K43/(OtherParams!K31+eps))","v":0.25768421041781719},{"$f":"MAX(0,(K43-OtherParams!K31)/(OtherParams!J31+eps))","v":0},{"$f":"MIN(1,H43/(OtherParams!I31+eps))","v":4.6174087000424163E-3}]
[null,"GHw",0,85,2832.13,0,1386,1000,10,0,150,5463.13,0,0,5144.1013105602888,6.2018352707163826E-2,793.53,0,1,0,794.53,0,null,null,{"$f":"S44/OtherParams!F32","v":1},{"$f":"MIN(1,K44/(OtherParams!K32+eps))","v":0.1499999999985},{"$f":"MAX(0,(K44-OtherParams!K32)/(OtherParams!J32+eps))","v":0},{"$f":"MIN(1,H44/(OtherParams!I32+eps))","v":2.2919098134464182E-2}]
[null,"GUw",0,226.8,0,0,3296.88,0,0,0,0,3523.6800000000003,0,0,1024.5668078308693,2.4391900782537093,99.28,0,119.94,0,219.22,0,null,null,{"$f":"S45/OtherParams!F33","v":0.34662786345856222},{"$f":"MIN(1,K45/(OtherParams!K33+eps))","v":0},{"$f":"MAX(0,(K45-OtherParams!K33)/(OtherParams!J33+eps))","v":0},{"$f":"MIN(1,H45/(OtherParams!I33+eps))","v":0}]
[null,"GBw",0,18.670000000000002,153.91,0,5.8,37.5,4.9800000000000004,0,0,220.85999999999999,0,0,202.02587156976423,9.3226319401037205E-2,22.08,0,1.73,0,23.81,0,null,null,{"$f":"S46/OtherParams!F34","v":1.0016211208893004},{"$f":"MIN(1,K46/(OtherParams!K34+eps))","v":0},{"$f":"MAX(0,(K46-OtherParams!K34)/(OtherParams!J34+eps))","v":0},{"$f":"MIN(1,H46/(OtherParams!I34+eps))","v":4.4017951428882403E-3}]
[null,"LIw",0,62.64,115.87,0,264,39.5,0,0,0,482.01,0,0,303.94104906278022,0.58586673792929811,24.64,0,37.909999999999997,0,62.55,0,null,null,{"$f":"S47/OtherParams!F35","v":3.7909999999999999E-2},{"$f":"MIN(1,K47/(OtherParams!K35+eps))","v":0},{"$f":"MAX(0,(K47-OtherParams!K35)/(OtherParams!J35+eps))","v":0},{"$f":"MIN(1,H47/(OtherParams!I35+eps))","v":1.037153818466393E-2}]
[null,"MAw",0,303.66999999999996,0,0,552.64,30,10,0,0,896.31,0,0,691.33568171234697,0.29649029221225609,92.17,0,72.14,0,164.31,0,null,null,{"$f":"S48/OtherParams!F36","v":0.99999306908047492},{"$f":"MIN(1,K48/(OtherParams!K36+eps))","v":0},{"$f":"MAX(0,(K48-OtherParams!K36)/(OtherParams!J36+eps))","v":0},{"$f":"MIN(1,H48/(OtherParams!I36+eps))","v":6.6477658638723234E-4}]
[null,"NIw",103.86,47.28,18,0,156,21,0,0,101.37,447.51,0,0,347.17513937730502,0.28900358707324503,57.83,0,47.12,0,104.94999999999999,0,null,null,{"$f":"S49/OtherParams!F37","v":0.9423999999999999},{"$f":"MIN(1,K49/(OtherParams!K37+eps))","v":9.0914798205462666E-2},{"$f":"MAX(0,(K49-OtherParams!K37)/(OtherParams!J37+eps))","v":0},{"$f":"MIN(1,H49/(OtherParams!I37+eps))","v":2.3480781083421224E-4}]
[null,"NGw",0,0,23422.59,0,11500,0,0,0,0,34922.589999999997,0,0,21489.191240260923,0.62512351486597706,2419.37,0,2567.34,0,4986.71,0,null,null,{"$f":"S50/OtherParams!F38","v":0.73352571428571434},{"$f":"MIN(1,K50/(OtherParams!K38+eps))","v":0},{"$f":"MAX(0,(K50-OtherParams!K38)/(OtherParams!J38+eps))","v":0},{"$f":"MIN(1,H50/(OtherParams!I38+eps))","v":0}]
[null,"SEw",250,401.5,205.45,0,191.3,280,0,0,261.14,1589.3899999999999,0,0,1305.3314703667222,0.21761409732462345,211.16000000000003,0,104.1,0,315.26,0,null,null,{"$f":"S51/OtherParams!F39","v":1.0000288192743307},{"$f":"MIN(1,K51/(OtherParams!K39+eps))","v":0.5497684210410575},{"$f":"MAX(0,(K51-OtherParams!K39)/(OtherParams!J39+eps))","v":0},{"$f":"MIN(1,H51/(OtherParams!I39+eps))","v":6.5246433859413059E-3}]
[null,"SIw",0,16,336.9,0,804.7,133,14.66,0,0,1305.26,0,0,786.51424399148175,0.65955036411792745,88.89,0,84.76,5.2,178.85,0,null,null,{"$f":"S52/OtherParams!F40","v":0.99206442098363712},{"$f":"MIN(1,K52/(OtherParams!K40+eps))","v":0},{"$f":"MAX(0,(K52-OtherParams!K40)/(OtherParams!J40+eps))","v":0},{"$f":"MIN(1,H52/(OtherParams!I40+eps))","v":1.5545010724396836E-2}]
[null,"TBw",0,0,713.82,0,272.43,541.78,20,0,0,1548.03,0,0,1467.7926099293716,5.4665345449919744E-2,198.64000000000001,0,89.87,0,288.51,0,null,null,{"$f":"S53/OtherParams!F41","v":0.26747023809523812},{"$f":"MIN(1,K53/(OtherParams!K41+eps))","v":0},{"$f":"MAX(0,(K53-OtherParams!K41)/(OtherParams!J41+eps))","v":0},{"$f":"MIN(1,H53/(OtherParams!I41+eps))","v":1.8411085590070129E-2}]
[]
[null,"Total",{"$f":"SUM(C41:C54)","v":353.86},{"$f":"SUM(D41:D54)","v":1418.4899999999998},31634.070000000003,0,18960.54,2345.2799999999997,59.64,0,529.98,55301.86,0,0,35791.543709423575,null,4546.0300000000007,0,3340.1200000000003,5.2,7891.35,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"New Capacity"]
[null,null,"Cent.",{"$f":"$G$4&\"SecNewCap\"","v":"BUwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$540\"),D67,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$540\"))","v":412},1,null,null,null,null,null,null,null,null,null,null,"Decent.",{"$f":"$G$4&\"TerNewCap\"","v":"BUwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$540\"),R67,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$540\"))","v":445},2]
[null,null,{"$f":"OFFSET(C$37,lang,0)","v":"Coal"},"Oil","Gas","Nuclear","Hydro","Biomass","Solar PV","Solar Thermal","Wind","Total Cent. Cap","Imports Cap",null,null,null,{"$f":"OFFSET(Q$37,lang,0)","v":"Oil"},"Biomass","Mini Hydro","Dist.Solar PV","Total Decent","Backstop","Industry oil","Rural oil","Urban oil"]
[null,{"$f":"B41","v":"BUw"},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$F$67,1,1,50),C$1,OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$E$67+$C$4,1,1,50))","v":0},5.55,0,0,0,15.64,0,0,0,{"$f":"SUM(C69:K69)","v":21.19},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$F$67,1,1,50),M$1,OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$E$67+$C$4,1,1,50))","v":0},null,null,null,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$T$67,1,1,50),Q$1,OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$S$67+$C$4,1,1,50))","v":37.69},0,10.27,0,{"$f":"SUM(Q69:T69)","v":47.959999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$T$67,1,1,50),V$1,OFFSET(INDIRECT(\"Raw\"&$B69&\"!$C$1\"),$S$67+$C$4,1,1,50))","v":0},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B69&\"!$F$1\"),$S$67+$C$4,0)","v":0.53},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B69&\"!$H$1\"),$S$67+$C$4,0)","v":2.62},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B69&\"!$M$1\"),$S$67+$C$4,0)","v":0}]
[null,{"$f":"B42","v":"CIw"},0,0,46.77,0,112.5,0,0,0,0,{"$f":"SUM(C70:K70)","v":159.27000000000001},0,null,null,null,25.810000000000002,0,11.03,0,{"$f":"SUM(Q70:T70)","v":36.840000000000003},0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B70&\"!$F$1\"),$S$67+$C$4,0)","v":0},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B70&\"!$H$1\"),$S$67+$C$4,0)","v":4.83},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B70&\"!$M$1\"),$S$67+$C$4,0)","v":55.82}]
[null,"GAw",0,0,7.49,0,0,0,0,0,0,7.49,0,null,null,null,3.14,0,0,0,3.14,0,0,0.77,3.58]
[null,"GHw",0,0,296.37,0,0,0,0,0,0,296.37,0,null,null,null,74.300000000000011,0,0,0,74.300000000000011,0,0,9.0399999999999991,154.15]
[null,"GUw",0,0,0,0,0,0,0,0,0,0,0,null,null,null,11.73,0,9.1,0,20.83,0,0,6.55,2.99]
[null,"GBw",0,0,5.68,0,0,0,0,0,0,5.68,0,null,null,null,7.01,0,0,0,7.01,0,0,1.1399999999999999,4.3099999999999996]
[null,"LIw",0,0,0,0,0,0,0,0,0,0,0,null,null,null,3.42,0,2.71,0,6.13,0,0,2.63,2.92]
[null,"MAw",0,2,0,0,0,0,0,0,0,2,0,null,null,null,3.47,0,0,0,3.47,0,0,2.87,2.94]
[null,"NIw",8.5299999999999994,0,0,0,0,0,0,0,0,8.5299999999999994,0,null,null,null,3.34,0,5.31,0,8.6499999999999986,0,0,1.66,3.83]
[null,"NGw",0,0,123.2,0,0,0,0,0,0,123.2,0,null,null,null,102.96,0,154.86000000000001,0,257.82,0,0,90.3,0]
[null,"SEw",0,0,59.42,0,0,0,0,0,0,59.42,0,null,null,null,16.97,0,0,0,16.97,0,0,5.87,20.079999999999998]
[null,"SIw",0,0,0,0,0,0,0,0,0,0,0,null,null,null,5.58,0,2.5,0,8.08,0,0,5.58,0.38]
[null,"TBw",0,0,0,0,0,69.52,0,0,0,69.52,0,null,null,null,12.270000000000001,0,7.71,0,19.98,0,0,3.06,37.97]
[]
[null,"Total",{"$f":"SUM(C69:C82)","v":8.5299999999999994},{"$f":"SUM(D69:D82)","v":7.55},538.92999999999995,0,112.5,85.16,0,0,0,752.67,0,0,0,0,307.68999999999988,0,203.49000000000004,0,511.18,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Primary Energy",null,null,null,null,null,null,null,null,"CO2 Emissions"]
["English",null,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO"]
["French",null,"Biomass","Charbon","Gaz","Nucleaire","Petrol","Diesel","HFO"]
[null,null,{"$f":"$G$4&\"Primaire\"","v":"BUwPrimaire"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$G$4&\"!$A$12:$A$401\"),C97,INDIRECT(\"Raw\"&$G$4&\"!$B$12:$B$401\"))","v":247},4]
[null,"emiss fact kt/PJ",0,96.25,56.126331811263313,0,73.33,74.069999999999993,80.67]
[null,null,{"$f":"RawSEw!D5","v":"Bio"},{"$f":"RawSEw!E5","v":"Coa"},{"$f":"RawSEw!F5","v":"Gas"},{"$f":"RawSEw!G5","v":"Nuc"},{"$f":"RawSEw!H5","v":"Cru"},{"$f":"RawSEw!I5","v":"Die"},{"$f":"RawSEw!J5","v":"HFO"},null,null,"CO2"]
[null,"PJ",{"$f":"OFFSET(C$95,lang,0)","v":"Biomass"},"Coal","Gas","Nuclear","Crude","Diesel","HFO",null,null,"kT"]
[null,{"$f":"B69","v":"BUw"},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$B101&\"!$C$1\"),$E$97,1,1,50),C$99,OFFSET(INDIRECT(\"Raw\"&$B101&\"!$C$1\"),$D$97+$C$4,1,1,50))*8.76*3.6/1000","v":10.38070512},0,0,0,0,1.32419664,0,null,null,{"$f":"SUMPRODUCT($C$98:$I$98,C101:I101)","v":98.083245124799987}]
[null,{"$f":"B70","v":"CIw"},0,0,206.51318063999997,0,0,3.4522459199999997,0,null,null,11846.535155294398]
[null,"GAw",0.51908256000000008,0,5.3787801599999998,0,0,0.27436319999999997,0,null,null,322.21328222399995]
[null,"GHw",41.52282048,0,119.6507376,0,0,6.7786631999999987,0,null,null,7217.6525832239995]
[null,"GUw",0,0,0,0,0,0.86944751999999992,0,null,null,64.399977806399988]
[null,"GBw",1.5572476800000001,0,7.9495948800000003,0,0,0.2254824,0,null,null,462.88308136799992]
[null,"LIw",2.7051580800000004,0,4.0709822400000002,0,0,0.21980591999999999,0,null,null,244.77032449439997]
[null,"MAw",1.97919936,0,0,0,0,0.75528719999999994,0,null,null,55.94412290399999]
[null,"NIw",0.87197039999999992,7.5222820799999992,0,0,0,0.53642736000000002,0,null,null,763.75282475519987]
[null,"NGw",0,0,748.62711216000002,0,0,29.43917136,0,null,null,44198.253122635193]
[null,"SEw",12.53934432,20.25683424,11.472166079999999,0,0,1.7313263999999999,0,null,null,2721.8502420479999]
[null,"SIw",9.9294249600000004,0,11.512532160000001,0,0,0.66856319999999991,0,null,null,695.67667622399995]
[null,"TBw",22.4962056,0,1.8921599999999999E-3,0,0,2.0706537600000003,0,null,null,153.47952400320003]
[]
[null,"Total",{"$f":"SUM(C101:C114)","v":104.50115856000001},{"$f":"SUM(D101:D114)","v":27.77911632},1115.17697808,0,0,48.345634079999996,0,0,0,68845.494162105591]
[]
[]
[null,null,1,{"$f":"C118+1","v":2},{"$f":"D118+1","v":3},4,5,6,{"$f":"H118+1","v":7},{"$f":"I118+1","v":8},{"$f":"J118+1","v":9},{"$f":"K118+1","v":10},{"$f":"L118+1","v":11},{"$f":"M118+1","v":12},{"$f":"N118+1","v":13},{"$f":"O118+1","v":14},{"$f":"P118+1","v":15},{"$f":"Q118+1","v":16},{"$f":"R118+1","v":17},{"$f":"S118+1","v":18}]
[null,null,"Cost Summary"]
[null,null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter",{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$14\"),0,R$118)","v":"LumpInv.Dom.Trans"},"LumpInv Trans","Total lumpInv"]
[null,null,"million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $",{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$14\"),1,R$118)","v":"million $"},"million $","million $"]
[null,{"$f":"B101","v":"BUw"},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$15\"),$C$4-3,C$118)","v":33.622237826431245},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$15\"),$C$4-3,D$118)","v":132.2347247822849},48.85304,0,214.71000260871614,64.172963369999991,14.190427337497956,154.79114570779726,0,447.86453902401138,339.20000000000005,1320.3553626887126,150.72549802382565,56.410092500000047,73.507515000000041,11.116730993800955,0,{"$f":"OFFSET(INDIRECT(\"Raw\"&$B122&\"!$s$15\"),$C$4-3,T$118)","v":141.03433849380104}]
[null,{"$f":"B102","v":"CIw"},{"$f":"OFFSET(INDIRECT(\"Raw\"&$B123&\"!$s$15\"),$C$4-3,C$118)","v":106.56196116078659},600.22097025846199,1830.6390899999997,0,2537.4220214192483,325.21846852200002,13.150660943240684,0,1127.205116225286,1748.5860346592031,1716.1,1018.9301524731677,116.31622745127486,349.80485011000007,0,220.25428825263918,0,570.05913836263926]
[null,"GAw",7.4036319113307263,30.406562867693985,65.969639999999998,0,103.77983477902471,31.681783920000001,5.8140729329676955,36.624658084871577,0,177.90034971686399,123.30000000000001,1442.8252207369342,164.70607542659067,9.717598403333346,0,19.083253487233236,0,28.800851890566584]
[null,"GHw",280.16349257694304,720.48510433948138,1401.7331799999999,0,2402.3817769164243,756.36022116000004,14.391687234799079,714.90947507941598,47.717751429397538,3840.3254089612419,3369.7,1139.6638896522663,130.09861754021304,366.70731243666711,0,661.9794241126101,0,1028.6867365492772]
[null,"GUw",15.728147246576059,766.16119101290133,19.05087,0,800.94020825947746,147.95350832400001,29.894200736478837,9.3253887510649189,226.63205257000052,761.48125350102077,870.9,874.36129693537816,99.812933440111664,0,0,20.152520487821029,0,20.152520487821029]
[null,"GBw",7.1748620378900956,37.108377407973244,94.733270000000005,0,139.01650944586336,33.566420832000006,12.466193912100424,33.956347903005749,36.624658084871577,182.38081400809799,144.69999999999999,1260.4064547898963,143.88201538697447,7.3692869066666757,0,15.332383962354333,0,22.701670869021008]
[null,"LIw",8.6583891328499565,141.75908075372902,53.642160000000004,0,204.05962988657899,44.719122414000012,16.811848961114841,20.391305910584361,9.3253887510649189,276.65651842121332,261.5,1057.9599174807393,120.77168007770996,0,0,12.211435122704245,0,12.211435122704245]
[null,"MAw",31.747218599665302,134.92435363547739,21.98997,0,188.66154223514269,93.913254036000012,16.181020672535471,304.04530257372085,68.16461988985543,534.63649962754357,536.1,997.27009816740076,113.84361851226036,0,0,51.302120942614835,0,51.302120942614835]
[null,"NIw",18.595343621263911,127.64265716125604,49.409349999999996,0,195.64735078251994,41.762451593999998,0,88.131509658679676,0,325.54131203519961,254.5,1279.1407152660104,146.02062959657653,26.164916327550021,0,17.638782841271379,0,43.803699168821396]
[null,"NGw",781.44697972165625,5835.702513158154,7007.0564899999999,0,13624.20598287981,3361.6122601679999,0,0,599.33501004078914,16386.483233007024,15518.599999999999,1055.9253562181527,120.53942422581652,159.84087093333352,0,417.35198254668455,0,577.19285348001813]
[null,"SEw",75.514858921577044,313.03708111965977,275.995,0,664.54694004123689,180.23200285800002,14.93495142227477,193.20947289736199,0,1052.9233672188736,919.6,1144.9797381675442,130.70544956250504,77.092082393333428,0,132.05408799739331,0,209.14617039072675]
[null,"SIw",23.397061423020606,281.81120931916695,156.12344000000002,0,461.33171074218762,108.97333128,15.049105669263334,0.69873861325569497,0,586.0528863047067,699.4,837.93664041279203,95.654867627031052,0,0,3.9893696150788589,0,3.9893696150788589]
[null,"TBw",64.166704187575917,381.72012573821945,78.91801000000001,0,524.80483992579536,223.38078927599997,4.1260571200685439,558.92125181150709,0,1311.2329381333711,1013.1,1294.2778976738439,147.74861845591826,221.81659500000018,0,148.02606422821742,0,369.8426592282176]
[]
[null,"Total",{"$f":"SUM(C122:C135)","v":1454.1808883675669},{"$f":"SUM(D122:D135)","v":9503.2139515544604},11104.113509999999,0,22061.508349922027,{"$f":"SUM(H122:H135)","v":5413.5465777539994},157.01022694234163,2115.0045969912653,2115.0045969912653,27632.065154618373,25766.699999999997]
[null,"Average",null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(N122:N134,M122:M134)/M136","v":1072.3944142873697},{"$f":"SUMPRODUCT(O122:O134,M122:M134)/M136","v":122.41945368577279}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Total Costs by Tech",null,null,null,null,null,null,null,null,null,null,null,null,"Cost Summary"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Annualized Costs by Tech"]

{"sheet":"ByProject","index":8,"n_rows":218,"n_cols":84,"rows_kept":218,"cut":false,"hidden":false,"merged":[]}
[null,null,1,{"$f":"C1+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44]
[]
[null,null,null,null,null,null,null,null,"Burkina","Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,null,2,{"$f":"VLOOKUP($C$4,OtherParams!$B$29:$E$43,3,FALSE)","v":"CIw"},null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,"New Generation Capacity Summary"]
[]
[null,null,{"$f":"VLOOKUP($C$4,OtherParams!$B$29:$E$43,4,FALSE)","v":"Cote d'Ivoire"}]
[null,null,null,null,null,null,null,null,null,"Start","End",null,null,null,null,null,null,null,null,null,null,null,"Start","End"]
[null,null,"Centralized",null,null,null,null,null,null,2012,2030,null,null,null,null,null,"De-Centralized",null,null,null,null,null,{"$f":"J9","v":2012},{"$f":"K9","v":2030}]
[null,null,{"$f":"IFERROR(LEFT(CF96,LEN(CF96)-2),\"\")","v":"2013 5e centrale IPP (Bassam)  430MW, Lushann  100MW"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(CF158,LEN(CF158)-2),\"\")","v":"2012 Diesel/Gasoline 1kW system (Urban) 86MW"}]
[null,null,"2014 Vridi (CIPREL)  222MW, 4e centrale IPP (Abbata)  150MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2014 Small Hydro 25MW, Diesel/Gasoline 1kW system (Urban) 27MW"]
[null,null,"2015 Vridi (CIPREL)  111MW, 4e centrale IPP (Abbata)  150MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2015 Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 24MW"]
[null,null,"2016 4e centrale IPP (Abbata)  150MW, CCGT 1000MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2016 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW"]
[null,null,"2017 CCGT 838MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2017 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW"]
[null,null,"2027 CCGT 86MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2018 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW"]
[null,null,"2028 Boutoubré 156MW, CCGT 322MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2019 Diesel/Gasoline 1kW system (Rural) 3MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW"]
[null,null,"2029 CCGT 233MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2020 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 9MW"]
[null,null,"2030 Tiboto/Cavally(Intl.)partCI50% 113MW, CCGT 47MW",null,null,null,null,null,null,null,null,null,null,null,null,null,"2021 Diesel/Gasoline 1kW system (Rural) 7MW, Small Hydro 6MW, Diesel/Gasoline 1kW system (Urban) 38MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2022 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 7MW, Diesel/Gasoline 1kW system (Urban) 98MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2023 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 13MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2024 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 40MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2025 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 9MW, Diesel/Gasoline 1kW system (Urban) 37MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2026 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 9MW, Diesel/Gasoline 1kW system (Urban) 37MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2027 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 10MW, Diesel/Gasoline 1kW system (Urban) 37MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2028 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 37MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2029 Diesel/Gasoline 1kW system (Rural) 6MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 37MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,"2030 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 21MW"]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[]
[]
[null,null,"New Transmission Capacity Summary",null,null,null,null,null,null,"Start","End"]
[null,null,"Dorsale",null,null,null,null,null,null,{"$f":"J9","v":2012},{"$f":"K9","v":2030},null,null,null,null,null,"CLSG",null,null,null,null,null,null,null,null,"OMVG",null,null,null,null,null,null,null,"Hub Intrazonal",null,null,null,"Corridor Nord",null,null,"Dorsale Mediane",null,null,null,"Liberia - Cote D'Ivoire",null,null,"Nigeria - Benin",null,null,null,"Central Africa - Nigeria"]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH185,LEN(TransRaw!$AH185)-2),\"\")","v":"2013 Ghana to Togo/Benin 655MW"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH214,LEN(TransRaw!$AH214)-2),\"\")","v":"2015 Cote d'Ivoire to Liberia 338MW, Liberia to Guinea 338MW, Liberia to Sierra Leone 303MW, Sierra Leone to Guinea 334MW"},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH243,LEN(TransRaw!$AH243)-2),\"\")","v":"2017 Senegal to Guinea 286MW, Senegal to Gambia 341MW, Guinea to Senegal 286MW, Gambia to Senegal 341MW"},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH301,LEN(TransRaw!$AH301)-2),\"\")","v":"2012 Mali to Cote d'Ivoire 320MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH272,LEN(TransRaw!$AH272)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH330,LEN(TransRaw!$AH330)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH359,LEN(TransRaw!$AH359)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH388,LEN(TransRaw!$AH388)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH417,LEN(TransRaw!$AH417)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH186,LEN(TransRaw!$AH186)-2),\"\")","v":"2017 Cote d'Ivoire to Ghana 655MW"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH215,LEN(TransRaw!$AH215)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH244,LEN(TransRaw!$AH244)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH302,LEN(TransRaw!$AH302)-2),\"\")","v":"2013 Ghana to Burkina 332MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH273,LEN(TransRaw!$AH273)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH331,LEN(TransRaw!$AH331)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH360,LEN(TransRaw!$AH360)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH389,LEN(TransRaw!$AH389)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH418,LEN(TransRaw!$AH418)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH187,LEN(TransRaw!$AH187)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH216,LEN(TransRaw!$AH216)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH245,LEN(TransRaw!$AH245)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH303,LEN(TransRaw!$AH303)-2),\"\")","v":"2015 Ghana to Burkina 332MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH274,LEN(TransRaw!$AH274)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH332,LEN(TransRaw!$AH332)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH361,LEN(TransRaw!$AH361)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH390,LEN(TransRaw!$AH390)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH419,LEN(TransRaw!$AH419)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH188,LEN(TransRaw!$AH188)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH217,LEN(TransRaw!$AH217)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH246,LEN(TransRaw!$AH246)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH304,LEN(TransRaw!$AH304)-2),\"\")","v":"2016 Guinea to Mali 110MW"},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH275,LEN(TransRaw!$AH275)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH333,LEN(TransRaw!$AH333)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH362,LEN(TransRaw!$AH362)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH391,LEN(TransRaw!$AH391)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH420,LEN(TransRaw!$AH420)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH189,LEN(TransRaw!$AH189)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH218,LEN(TransRaw!$AH218)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH247,LEN(TransRaw!$AH247)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH305,LEN(TransRaw!$AH305)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH276,LEN(TransRaw!$AH276)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH334,LEN(TransRaw!$AH334)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH363,LEN(TransRaw!$AH363)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH392,LEN(TransRaw!$AH392)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH421,LEN(TransRaw!$AH421)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH190,LEN(TransRaw!$AH190)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH219,LEN(TransRaw!$AH219)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH248,LEN(TransRaw!$AH248)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH306,LEN(TransRaw!$AH306)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH277,LEN(TransRaw!$AH277)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH335,LEN(TransRaw!$AH335)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH364,LEN(TransRaw!$AH364)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH393,LEN(TransRaw!$AH393)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH422,LEN(TransRaw!$AH422)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH191,LEN(TransRaw!$AH191)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH220,LEN(TransRaw!$AH220)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH249,LEN(TransRaw!$AH249)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH307,LEN(TransRaw!$AH307)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH278,LEN(TransRaw!$AH278)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH336,LEN(TransRaw!$AH336)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH365,LEN(TransRaw!$AH365)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH394,LEN(TransRaw!$AH394)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH423,LEN(TransRaw!$AH423)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH192,LEN(TransRaw!$AH192)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH221,LEN(TransRaw!$AH221)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH250,LEN(TransRaw!$AH250)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH308,LEN(TransRaw!$AH308)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH279,LEN(TransRaw!$AH279)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH337,LEN(TransRaw!$AH337)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH366,LEN(TransRaw!$AH366)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH395,LEN(TransRaw!$AH395)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH424,LEN(TransRaw!$AH424)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH193,LEN(TransRaw!$AH193)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH222,LEN(TransRaw!$AH222)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH251,LEN(TransRaw!$AH251)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH309,LEN(TransRaw!$AH309)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH280,LEN(TransRaw!$AH280)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH338,LEN(TransRaw!$AH338)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH367,LEN(TransRaw!$AH367)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH396,LEN(TransRaw!$AH396)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH425,LEN(TransRaw!$AH425)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH194,LEN(TransRaw!$AH194)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH223,LEN(TransRaw!$AH223)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH252,LEN(TransRaw!$AH252)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH310,LEN(TransRaw!$AH310)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH281,LEN(TransRaw!$AH281)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH339,LEN(TransRaw!$AH339)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH368,LEN(TransRaw!$AH368)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH397,LEN(TransRaw!$AH397)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH426,LEN(TransRaw!$AH426)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH195,LEN(TransRaw!$AH195)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH224,LEN(TransRaw!$AH224)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH253,LEN(TransRaw!$AH253)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH311,LEN(TransRaw!$AH311)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH282,LEN(TransRaw!$AH282)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH340,LEN(TransRaw!$AH340)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH369,LEN(TransRaw!$AH369)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH398,LEN(TransRaw!$AH398)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH427,LEN(TransRaw!$AH427)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH196,LEN(TransRaw!$AH196)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH225,LEN(TransRaw!$AH225)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH254,LEN(TransRaw!$AH254)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH312,LEN(TransRaw!$AH312)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH283,LEN(TransRaw!$AH283)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH341,LEN(TransRaw!$AH341)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH370,LEN(TransRaw!$AH370)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH399,LEN(TransRaw!$AH399)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH428,LEN(TransRaw!$AH428)-2),\"\")","v":""}]
[null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH197,LEN(TransRaw!$AH197)-2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH226,LEN(TransRaw!$AH226)-2),\"\")","v":""},null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH255,LEN(TransRaw!$AH255)-2),\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH313,LEN(TransRaw!$AH313)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH284,LEN(TransRaw!$AH284)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH342,LEN(TransRaw!$AH342)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH371,LEN(TransRaw!$AH371)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH400,LEN(TransRaw!$AH400)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH429,LEN(TransRaw!$AH429)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH314,LEN(TransRaw!$AH314)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH285,LEN(TransRaw!$AH285)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH343,LEN(TransRaw!$AH343)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH372,LEN(TransRaw!$AH372)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH401,LEN(TransRaw!$AH401)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH430,LEN(TransRaw!$AH430)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH315,LEN(TransRaw!$AH315)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH286,LEN(TransRaw!$AH286)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH344,LEN(TransRaw!$AH344)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH373,LEN(TransRaw!$AH373)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH402,LEN(TransRaw!$AH402)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH431,LEN(TransRaw!$AH431)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH316,LEN(TransRaw!$AH316)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH287,LEN(TransRaw!$AH287)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH345,LEN(TransRaw!$AH345)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH374,LEN(TransRaw!$AH374)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH403,LEN(TransRaw!$AH403)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH432,LEN(TransRaw!$AH432)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH317,LEN(TransRaw!$AH317)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH288,LEN(TransRaw!$AH288)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH346,LEN(TransRaw!$AH346)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH375,LEN(TransRaw!$AH375)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH404,LEN(TransRaw!$AH404)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH433,LEN(TransRaw!$AH433)-2),\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH318,LEN(TransRaw!$AH318)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH289,LEN(TransRaw!$AH289)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH347,LEN(TransRaw!$AH347)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH376,LEN(TransRaw!$AH376)-2),\"\")","v":""},null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH405,LEN(TransRaw!$AH405)-2),\"\")","v":""},null,null,null,{"$f":"IFERROR(LEFT(TransRaw!$AH434,LEN(TransRaw!$AH434)-2),\"\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"New Capacity (Centralized Generation)"]
[null,"Cent.",{"$f":"$D$4&\"SecNewCap\"","v":"CIwSecNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$D$4&\"!$A$12:$A$540\"),C64,INDIRECT(\"Raw\"&$D$4&\"!$B$12:$B$540\"))","v":412},1]
[]
[2,null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A66,C$1)","v":"IMIelc"},"EBZ","EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+A67,0)","v":2010},{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A67,C$1),0)","v":0},28,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A67,M$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A67,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A67,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A67+1","v":5},2011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,2012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,2013,0,0,0,0,0,0,0,0,0,0,0,0,430,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,2014,0,0,0,0,0,0,0,0,0,0,222,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2015,0,0,0,0,0,0,0,0,0,0,111,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,2016,0,0,0,0,0,0,0,0,0,0,0,150,0,0,0,0,0,0,0,0,0,0,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,838,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,2018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,2020,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A77,C$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A77,M$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A77,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A77,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,2022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,2023,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,156,0,0,0,0,0,0,322,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,2030,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A87,C$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A87,M$1),0)","v":0},0,0,0,0,0,0,0,0,113,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A87,W$1),0)","v":0},0,0,0,47,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+$A87,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,2031,0,0,0,0,0,0,0,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,2040,0,0,0,0,0,0,0,0,0,0,0,44,0,0,0,0,0,0,0,0,0,0,0,0,269,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,2050,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Unserved",{"$f":"IFERROR(VLOOKUP($D$4&E95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($D$4&F95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&G95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&H95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&I95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&J95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($D$4&K95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($D$4&L95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":0},{"$f":"IFERROR(VLOOKUP($D$4&M95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Vridi (CIPREL) "},{"$f":"IFERROR(VLOOKUP($D$4&N95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"4e centrale IPP (Abbata) "},{"$f":"IFERROR(VLOOKUP($D$4&O95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"5e centrale IPP (Bassam) "},{"$f":"IFERROR(VLOOKUP($D$4&P95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Lushann "},{"$f":"IFERROR(VLOOKUP($D$4&Q95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Soubre"},{"$f":"IFERROR(VLOOKUP($D$4&R95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"AboissoComoé"},{"$f":"IFERROR(VLOOKUP($D$4&S95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"GriboPopoli"},{"$f":"IFERROR(VLOOKUP($D$4&T95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Boutoubré"},{"$f":"IFERROR(VLOOKUP($D$4&U95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Louga"},{"$f":"IFERROR(VLOOKUP($D$4&V95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Tiboto/Cavally(Intl.)partCI50%"},{"$f":"IFERROR(VLOOKUP($D$4&W95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Tiassalé"},{"$f":"IFERROR(VLOOKUP($D$4&X95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Diesel Centralized"},{"$f":"IFERROR(VLOOKUP($D$4&Y95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"HFO"},{"$f":"IFERROR(VLOOKUP($D$4&Z95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"OCGT"},{"$f":"IFERROR(VLOOKUP($D$4&AA95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"CCGT"},{"$f":"IFERROR(VLOOKUP($D$4&AB95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Supercritical coal"},{"$f":"IFERROR(VLOOKUP($D$4&AC95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"CCGT Associated Gas"},{"$f":"IFERROR(VLOOKUP($D$4&AD95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Hydro"},{"$f":"IFERROR(VLOOKUP($D$4&AE95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Biomass"},{"$f":"IFERROR(VLOOKUP($D$4&AF95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Bulk Wind (20% CF)"},{"$f":"IFERROR(VLOOKUP($D$4&AG95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Bulk Wind (30% CF)"},{"$f":"IFERROR(VLOOKUP($D$4&AH95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar PV (utility)"},{"$f":"IFERROR(VLOOKUP($D$4&AI95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar thermal no storage"},{"$f":"IFERROR(VLOOKUP($D$4&AJ95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar thermal with Storage"},{"$f":"IFERROR(VLOOKUP($D$4&AK95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AL95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AM95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AN95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AO95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AP95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AQ95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AR95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AS95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AT95,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},null,null,"Project #"]
[null,{"$f":"B66","v":0},"IMIelc","EBZ","EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0,null,null,1,{"$f":"AW95+1","v":2},3,4,5,6,7,8,9,10,11,12,null,null,{"$f":"AW95","v":1},2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,null,null,null,null,"Summary"]
[null,{"$f":"B67","v":2010},{"$f":"IF(C67,1,0)","v":0},{"$f":"IF(AND(D67>0,D94<>\"\"),C96+1,C96)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"$AU$122-AU96+1","v":27},{"$f":"IFERROR(HLOOKUP(AW$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":2},{"$f":"IFERROR(HLOOKUP(AX$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C96:$AT$122,$AV96,FALSE),\"\")","v":""},null,{"$f":"IF(BK96=\"\",\"\",B96&\" \")","v":"2010 "},{"$f":"IFERROR(OFFSET($B$94,0,AW96)&\" \"&OFFSET($B67,0,AW96)& \"MW, \",\"\")","v":"Unserved 28MW, "},{"$f":"IFERROR(OFFSET($B$94,0,AX96)&\" \"&OFFSET($B67,0,AX96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,AY96)&\" \"&OFFSET($B67,0,AY96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,AZ96)&\" \"&OFFSET($B67,0,AZ96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BA96)&\" \"&OFFSET($B67,0,BA96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BB96)&\" \"&OFFSET($B67,0,BB96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BC96)&\" \"&OFFSET($B67,0,BC96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BD96)&\" \"&OFFSET($B67,0,BD96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BE96)&\" \"&OFFSET($B67,0,BE96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BF96)&\" \"&OFFSET($B67,0,BF96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BG96)&\" \"&OFFSET($B67,0,BG96)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$94,0,BH96)&\" \"&OFFSET($B67,0,BH96)& \"MW, \",\"\")","v":""},{"$f":"IF(BX96<>\"\",1,0)","v":0},{"$f":"IF(OR(B96<$J$9,B96>$K$9),\"\",BJ96&BK96&BL96&BM96&BN96&BO96&BP96&BQ96&BR96&BS96&BT96&BU96&BV96)","v":""},null,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(CE96,$BW$96:$BX$119,2,FALSE),\"\")","v":"2013 5e centrale IPP (Bassam)  430MW, Lushann  100MW, "}]
[null,2011,0,{"$f":"IF(AND(D68>0,D95<>\"\"),C97+1,C97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU96+1","v":2},26,{"$f":"IFERROR(HLOOKUP(AW$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C97:$AT$122,$AV97,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",{"$f":"IF(BX97<>\"\",BW96+1,BW96)","v":0},"",null,null,null,null,null,null,{"$f":"CE96+1","v":2},"2014 Vridi (CIPREL)  222MW, 4e centrale IPP (Abbata)  150MW, "]
[null,2012,0,{"$f":"IF(AND(D69>0,D96<>\"\"),C98+1,C98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,25,{"$f":"IFERROR(HLOOKUP(AW$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C98:$AT$122,$AV98,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",0,"",null,null,null,null,null,null,3,"2015 Vridi (CIPREL)  111MW, 4e centrale IPP (Abbata)  150MW, "]
[null,2013,0,{"$f":"IF(AND(D70>0,D97<>\"\"),C99+1,C99)","v":0},0,0,0,0,0,0,0,0,0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,4,24,{"$f":"IFERROR(HLOOKUP(AW$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":13},{"$f":"IFERROR(HLOOKUP(AX$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":14},{"$f":"IFERROR(HLOOKUP(AY$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C99:$AT$122,$AV99,FALSE),\"\")","v":""},null,"2013 ","5e centrale IPP (Bassam)  430MW, ","Lushann  100MW, ","","","","","","","","","","",1,"2013 5e centrale IPP (Bassam)  430MW, Lushann  100MW, ",null,null,null,null,null,null,4,"2016 4e centrale IPP (Abbata)  150MW, CCGT 1000MW, "]
[null,2014,0,{"$f":"IF(AND(D71>0,D98<>\"\"),C100+1,C100)","v":0},0,0,0,0,0,0,0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,5,23,{"$f":"IFERROR(HLOOKUP(AW$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AX$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AY$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C100:$AT$122,$AV100,FALSE),\"\")","v":""},null,"2014 ","Vridi (CIPREL)  222MW, ","4e centrale IPP (Abbata)  150MW, ","","","","","","","","","","",2,"2014 Vridi (CIPREL)  222MW, 4e centrale IPP (Abbata)  150MW, ",null,null,null,null,null,null,5,"2017 CCGT 838MW, "]
[null,2015,0,{"$f":"IF(AND(D72>0,D99<>\"\"),C101+1,C101)","v":0},0,0,0,0,0,0,0,0,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,6,22,{"$f":"IFERROR(HLOOKUP(AW$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AX$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AY$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C101:$AT$122,$AV101,FALSE),\"\")","v":""},null,"2015 ","Vridi (CIPREL)  111MW, ","4e centrale IPP (Abbata)  150MW, ","","","","","","","","","","",3,"2015 Vridi (CIPREL)  111MW, 4e centrale IPP (Abbata)  150MW, ",null,null,null,null,null,null,6,"2027 CCGT 86MW, "]
[null,2016,0,{"$f":"IF(AND(D73>0,D100<>\"\"),C102+1,C102)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,7,21,{"$f":"IFERROR(HLOOKUP(AW$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AX$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AY$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C102:$AT$122,$AV102,FALSE),\"\")","v":""},null,"2016 ","4e centrale IPP (Abbata)  150MW, ","CCGT 1000MW, ","","","","","","","","","","",4,"2016 4e centrale IPP (Abbata)  150MW, CCGT 1000MW, ",null,null,null,null,null,null,7,"2028 Boutoubré 156MW, CCGT 322MW, "]
[null,2017,0,{"$f":"IF(AND(D74>0,D101<>\"\"),C103+1,C103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,8,20,{"$f":"IFERROR(HLOOKUP(AW$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AX$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C103:$AT$122,$AV103,FALSE),\"\")","v":""},null,"2017 ","CCGT 838MW, ","","","","","","","","","","","",5,"2017 CCGT 838MW, ",null,null,null,null,null,null,8,"2029 CCGT 233MW, "]
[null,2018,0,{"$f":"IF(AND(D75>0,D102<>\"\"),C104+1,C104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,19,{"$f":"IFERROR(HLOOKUP(AW$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C104:$AT$122,$AV104,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,9,"2030 Tiboto/Cavally(Intl.)partCI50% 113MW, CCGT 47MW, "]
[null,2019,0,{"$f":"IF(AND(D76>0,D103<>\"\"),C105+1,C105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10,18,{"$f":"IFERROR(HLOOKUP(AW$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C105:$AT$122,$AV105,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,10,""]
[null,2020,0,{"$f":"IF(AND(D77>0,D104<>\"\"),C106+1,C106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11,17,{"$f":"IFERROR(HLOOKUP(AW$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C106:$AT$122,$AV106,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,11,""]
[null,2021,0,{"$f":"IF(AND(D78>0,D105<>\"\"),C107+1,C107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,16,{"$f":"IFERROR(HLOOKUP(AW$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C107:$AT$122,$AV107,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,12,""]
[null,2022,0,{"$f":"IF(AND(D79>0,D106<>\"\"),C108+1,C108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13,15,{"$f":"IFERROR(HLOOKUP(AW$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C108:$AT$122,$AV108,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,13,""]
[null,2023,0,{"$f":"IF(AND(D80>0,D107<>\"\"),C109+1,C109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14,14,{"$f":"IFERROR(HLOOKUP(AW$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C109:$AT$122,$AV109,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,14,""]
[null,2024,0,{"$f":"IF(AND(D81>0,D108<>\"\"),C110+1,C110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,13,{"$f":"IFERROR(HLOOKUP(AW$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C110:$AT$122,$AV110,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,15,""]
[null,2025,0,{"$f":"IF(AND(D82>0,D109<>\"\"),C111+1,C111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16,12,{"$f":"IFERROR(HLOOKUP(AW$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C111:$AT$122,$AV111,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,16,""]
[null,2026,0,{"$f":"IF(AND(D83>0,D110<>\"\"),C112+1,C112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17,11,{"$f":"IFERROR(HLOOKUP(AW$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C112:$AT$122,$AV112,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",5,"",null,null,null,null,null,null,17,""]
[null,2027,0,{"$f":"IF(AND(D84>0,D111<>\"\"),C113+1,C113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,18,10,{"$f":"IFERROR(HLOOKUP(AW$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AX$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C113:$AT$122,$AV113,FALSE),\"\")","v":""},null,"2027 ","CCGT 86MW, ","","","","","","","","","","","",6,"2027 CCGT 86MW, ",null,null,null,null,null,null,18,""]
[null,2028,0,{"$f":"IF(AND(D85>0,D112<>\"\"),C114+1,C114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,19,9,{"$f":"IFERROR(HLOOKUP(AW$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":18},{"$f":"IFERROR(HLOOKUP(AX$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AY$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C114:$AT$122,$AV114,FALSE),\"\")","v":""},null,"2028 ","Boutoubré 156MW, ","CCGT 322MW, ","","","","","","","","","","",7,"2028 Boutoubré 156MW, CCGT 322MW, ",null,null,null,null,null,null,19,""]
[null,2029,0,{"$f":"IF(AND(D86>0,D113<>\"\"),C115+1,C115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,20,8,{"$f":"IFERROR(HLOOKUP(AW$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AX$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C115:$AT$122,$AV115,FALSE),\"\")","v":""},null,"2029 ","CCGT 233MW, ","","","","","","","","","","","",8,"2029 CCGT 233MW, ",null,null,null,null,null,null,20,""]
[null,2030,0,{"$f":"IF(AND(D87>0,D114<>\"\"),C116+1,C116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,21,7,{"$f":"IFERROR(HLOOKUP(AW$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":20},{"$f":"IFERROR(HLOOKUP(AX$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AY$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C116:$AT$122,$AV116,FALSE),\"\")","v":""},null,"2030 ","Tiboto/Cavally(Intl.)partCI50% 113MW, ","CCGT 47MW, ","","","","","","","","","","",9,"2030 Tiboto/Cavally(Intl.)partCI50% 113MW, CCGT 47MW, ",null,null,null,null,null,null,21,""]
[null,2031,0,{"$f":"IF(AND(D88>0,D115<>\"\"),C117+1,C117)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,22,6,{"$f":"IFERROR(HLOOKUP(AW$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AX$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AY$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C117:$AT$122,$AV117,FALSE),\"\")","v":""},null,"2031 ","4e centrale IPP (Abbata)  3MW, ","CCGT 47MW, ","","","","","","","","","","",9,"",null,null,null,null,null,null,22,""]
[null,2040,0,{"$f":"IF(AND(D89>0,D116<>\"\"),C118+1,C118)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,23,5,{"$f":"IFERROR(HLOOKUP(AW$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AX$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AY$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C118:$AT$122,$AV118,FALSE),\"\")","v":""},null,"2040 ","4e centrale IPP (Abbata)  44MW, ","CCGT 269MW, ","","","","","","","","","","",9,"",null,null,null,null,null,null,23,""]
[null,2050,0,{"$f":"IF(AND(D90>0,D117<>\"\"),C119+1,C119)","v":0},0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,24,4,{"$f":"IFERROR(HLOOKUP(AW$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":12},{"$f":"IFERROR(HLOOKUP(AX$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":25},{"$f":"IFERROR(HLOOKUP(AY$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C119:$AT$122,$AV119,FALSE),\"\")","v":""},null,"2050 ","4e centrale IPP (Abbata)  2MW, ","CCGT 325MW, ","","","","","","","","","","",9,"",null,null,null,null,null,null,24,""]
[null,0,0,{"$f":"IF(AND(D91>0,D118<>\"\"),C120+1,C120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25,3,{"$f":"IFERROR(HLOOKUP(AW$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C120:$AT$122,$AV120,FALSE),\"\")","v":""}]
[null,0,0,{"$f":"IF(AND(D92>0,D119<>\"\"),C121+1,C121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26,2,{"$f":"IFERROR(HLOOKUP(AW$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C121:$AT$122,$AV121,FALSE),\"\")","v":""}]
[null,null,{"$f":"C1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,27]
[]
[]
[null,"New Capacity (Distributed Generation)"]
[null,"Cent.",{"$f":"$D$4&\"TerNewCap\"","v":"CIwTerNewCap"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$D$4&\"!$A$12:$A$540\"),C126,INDIRECT(\"Raw\"&$D$4&\"!$B$12:$B$540\"))","v":445},1]
[]
[2,null,{"$f":"OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A128,C$1)","v":"ETrans"},"EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$64+A129,0)","v":2010},{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A129,C$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A129,M$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A129,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A129,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A129+1","v":5},2011,6,8,0,0,6,0,0,0,0,0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,2012,0,31,0,0,0,0,0,0,0,0,86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7,2013,162,25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[8,2014,64,27,0,0,0,25,0,0,0,18,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[9,2015,77,31,0,0,0,3,0,0,0,50,24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,2016,72,33,0,0,1,5,0,0,0,48,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,2017,74,35,0,0,2,5,0,0,0,48,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[12,2018,75,38,0,0,2,5,0,0,0,47,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[13,2019,78,41,0,0,3,5,0,0,0,47,23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[14,2020,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A139,C$1),0)","v":81},45,0,1,1,3,0,0,0,46,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A139,M$1),0)","v":9},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A139,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A139,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[15,2021,88,29,0,3,7,6,0,0,0,57,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[16,2022,91,31,0,3,2,7,0,0,0,58,98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[17,2023,93,33,0,3,2,8,0,0,0,59,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[18,2024,96,34,0,4,2,8,0,0,0,60,40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[19,2025,99,36,0,3,2,9,0,0,0,62,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[20,2026,101,38,0,4,4,9,0,0,0,63,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[21,2027,104,40,0,4,5,10,0,0,0,64,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[22,2028,112,42,0,4,5,11,0,0,0,64,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[23,2029,118,44,0,4,6,11,0,0,0,65,37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[24,2030,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A149,C$1),0)","v":96},41,0,4,5,11,0,0,0,56,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A149,M$1),0)","v":21},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A149,W$1),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"ROUND(OFFSET(INDIRECT(\"Raw\"&$D$4&\"!$C$1\"),$D$126+$A149,AG$1),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,2031,36,9,0,1,4,1,0,0,0,26,48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,2040,143,52,0,3,7,11,0,0,0,87,61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,2050,232,89,0,11,10,8,0,0,0,129,93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"IFERROR(VLOOKUP($D$4&D157,TechCosts!$D$6:$M$466,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&E157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Diesel 100 kW system (industry)"},{"$f":"IFERROR(VLOOKUP($D$4&F157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&G157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Diesel/Gasoline 1kW system (Rural)"},{"$f":"IFERROR(VLOOKUP($D$4&H157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Small Hydro"},{"$f":"IFERROR(VLOOKUP($D$4&I157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar PV (roof top - rural)"},{"$f":"IFERROR(VLOOKUP($D$4&J157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"PV with 1h Battery (roof top - rural)"},{"$f":"IFERROR(VLOOKUP($D$4&K157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"PV with 2h Battery (roof top - rural)"},{"$f":"IFERROR(VLOOKUP($D$4&L157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&M157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Diesel/Gasoline 1kW system (Urban)"},{"$f":"IFERROR(VLOOKUP($D$4&N157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Solar PV (roof top)"},{"$f":"IFERROR(VLOOKUP($D$4&O157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Rooftop PV with 1h Battery"},{"$f":"IFERROR(VLOOKUP($D$4&P157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":"Rooftop PV with 2h Battery"},{"$f":"IFERROR(VLOOKUP($D$4&Q157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&R157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&S157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&T157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&U157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&V157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&W157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&X157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&Y157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&Z157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AA157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AB157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AC157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AD157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AE157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AF157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AG157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AH157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AI157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AJ157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AK157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AL157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AM157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AN157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AO157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AP157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AQ157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AR157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AS157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($D$4&AT157,TechCosts!$D$6:$M$535,TechCosts!$M$2,FALSE),\"\")","v":""},null,null,"Project #",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BX162=\"\",1,0)","v":0}]
[null,{"$f":"B128","v":0},null,{"$f":"D128","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,1,{"$f":"AW157+1","v":2},3,4,5,6,7,8,9,10,11,12,null,null,{"$f":"AW157","v":1},2,3,4,5,6,7,8,9,10,11,12,null,null,null,null,null,null,null,null,"Summary"]
[null,2010,null,{"$f":"IF(AND(D129>0,D$156<>\"\"),C158+1,C158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"$AU$122-AU158+1","v":27},{"$f":"IFERROR(HLOOKUP(AW$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C158:$AT$184,$AV158,FALSE),\"\")","v":""},null,{"$f":"IF(BK158=\"\",\"\",B158&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,AW158)&\" \"&OFFSET($B129,0,AW158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,AX158)&\" \"&OFFSET($B129,0,AX158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,AY158)&\" \"&OFFSET($B129,0,AY158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,AZ158)&\" \"&OFFSET($B129,0,AZ158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BA158)&\" \"&OFFSET($B129,0,BA158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BB158)&\" \"&OFFSET($B129,0,BB158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BC158)&\" \"&OFFSET($B129,0,BC158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BD158)&\" \"&OFFSET($B129,0,BD158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BE158)&\" \"&OFFSET($B129,0,BE158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BF158)&\" \"&OFFSET($B129,0,BF158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BG158)&\" \"&OFFSET($B129,0,BG158)& \"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$156,0,BH158)&\" \"&OFFSET($B129,0,BH158)& \"MW, \",\"\")","v":""},{"$f":"IF(BX158<>\"\",1,0)","v":0},{"$f":"IF(OR(B158<$W$9,B158>$X$9),\"\",BJ158&BK158&BL158&BM158&BN158&BO158&BP158&BQ158&BR158&BS158&BT158&BU158&BV158)","v":""},null,null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(CE158,$BW$158:$BX$181,2,FALSE),\"\")","v":"2012 Diesel/Gasoline 1kW system (Urban) 86MW, "}]
[null,2011,null,{"$f":"IF(AND(D130>0,D$156<>\"\"),C159+1,C159)","v":0},0,0,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AU158+1","v":2},26,{"$f":"IFERROR(HLOOKUP(AW$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AY$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C159:$AT$184,$AV159,FALSE),\"\")","v":""},null,"2011 ","Diesel/Gasoline 1kW system (Rural) 6MW, ","Diesel/Gasoline 1kW system (Urban) 26MW, ","","","","","","","","","","",{"$f":"IF(BX159<>\"\",BW158+1,BW158)","v":0},"",null,null,null,null,null,null,{"$f":"CE158+1","v":2},"2014 Small Hydro 25MW, Diesel/Gasoline 1kW system (Urban) 27MW, "]
[null,2012,null,{"$f":"IF(AND(D131>0,D$156<>\"\"),C160+1,C160)","v":0},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,3,25,{"$f":"IFERROR(HLOOKUP(AW$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AX$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C160:$AT$184,$AV160,FALSE),\"\")","v":""},null,"2012 ","Diesel/Gasoline 1kW system (Urban) 86MW, ","","","","","","","","","","","",1,"2012 Diesel/Gasoline 1kW system (Urban) 86MW, ",null,null,null,null,null,null,3,"2015 Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 24MW, "]
[null,2013,null,{"$f":"IF(AND(D132>0,D$156<>\"\"),C161+1,C161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,24,{"$f":"IFERROR(HLOOKUP(AW$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C161:$AT$184,$AV161,FALSE),\"\")","v":""},null,"","","","","","","","","","","","","",1,"",null,null,null,null,null,null,4,"2016 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, "]
[null,2014,null,{"$f":"IF(AND(D133>0,D$156<>\"\"),C162+1,C162)","v":0},0,0,0,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,5,23,{"$f":"IFERROR(HLOOKUP(AW$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AX$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AY$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C162:$AT$184,$AV162,FALSE),\"\")","v":""},null,"2014 ","Small Hydro 25MW, ","Diesel/Gasoline 1kW system (Urban) 27MW, ","","","","","","","","","","",2,"2014 Small Hydro 25MW, Diesel/Gasoline 1kW system (Urban) 27MW, ",null,null,null,null,null,null,5,"2017 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, "]
[null,2015,null,{"$f":"IF(AND(D134>0,D$156<>\"\"),C163+1,C163)","v":0},0,0,0,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,6,22,{"$f":"IFERROR(HLOOKUP(AW$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AX$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AY$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C163:$AT$184,$AV163,FALSE),\"\")","v":""},null,"2015 ","Small Hydro 3MW, ","Diesel/Gasoline 1kW system (Urban) 24MW, ","","","","","","","","","","",3,"2015 Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 24MW, ",null,null,null,null,null,null,6,"2018 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, "]
[null,2016,null,{"$f":"IF(AND(D135>0,D$156<>\"\"),C164+1,C164)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,7,21,{"$f":"IFERROR(HLOOKUP(AW$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C164:$AT$184,$AV164,FALSE),\"\")","v":""},null,"2016 ","Diesel/Gasoline 1kW system (Rural) 1MW, ","Small Hydro 5MW, ","Diesel/Gasoline 1kW system (Urban) 23MW, ","","","","","","","","","",4,"2016 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, ",null,null,null,null,null,null,7,"2019 Diesel/Gasoline 1kW system (Rural) 3MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, "]
[null,2017,null,{"$f":"IF(AND(D136>0,D$156<>\"\"),C165+1,C165)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,8,20,{"$f":"IFERROR(HLOOKUP(AW$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C165:$AT$184,$AV165,FALSE),\"\")","v":""},null,"2017 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 5MW, ","Diesel/Gasoline 1kW system (Urban) 23MW, ","","","","","","","","","",5,"2017 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, ",null,null,null,null,null,null,8,"2020 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 9MW, "]
[null,2018,null,{"$f":"IF(AND(D137>0,D$156<>\"\"),C166+1,C166)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,9,19,{"$f":"IFERROR(HLOOKUP(AW$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C166:$AT$184,$AV166,FALSE),\"\")","v":""},null,"2018 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 5MW, ","Diesel/Gasoline 1kW system (Urban) 23MW, ","","","","","","","","","",6,"2018 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, ",null,null,null,null,null,null,9,"2021 Diesel/Gasoline 1kW system (Rural) 7MW, Small Hydro 6MW, Diesel/Gasoline 1kW system (Urban) 38MW, "]
[null,2019,null,{"$f":"IF(AND(D138>0,D$156<>\"\"),C167+1,C167)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,10,18,{"$f":"IFERROR(HLOOKUP(AW$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C167:$AT$184,$AV167,FALSE),\"\")","v":""},null,"2019 ","Diesel/Gasoline 1kW system (Rural) 3MW, ","Small Hydro 5MW, ","Diesel/Gasoline 1kW system (Urban) 23MW, ","","","","","","","","","",7,"2019 Diesel/Gasoline 1kW system (Rural) 3MW, Small Hydro 5MW, Diesel/Gasoline 1kW system (Urban) 23MW, ",null,null,null,null,null,null,10,"2022 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 7MW, Diesel/Gasoline 1kW system (Urban) 98MW, "]
[null,2020,null,{"$f":"IF(AND(D139>0,D$156<>\"\"),C168+1,C168)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,11,17,{"$f":"IFERROR(HLOOKUP(AW$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C168:$AT$184,$AV168,FALSE),\"\")","v":""},null,"2020 ","Diesel/Gasoline 1kW system (Rural) 1MW, ","Small Hydro 3MW, ","Diesel/Gasoline 1kW system (Urban) 9MW, ","","","","","","","","","",8,"2020 Diesel/Gasoline 1kW system (Rural) 1MW, Small Hydro 3MW, Diesel/Gasoline 1kW system (Urban) 9MW, ",null,null,null,null,null,null,11,"2023 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 13MW, "]
[null,2021,null,{"$f":"IF(AND(D140>0,D$156<>\"\"),C169+1,C169)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,12,16,{"$f":"IFERROR(HLOOKUP(AW$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C169:$AT$184,$AV169,FALSE),\"\")","v":""},null,"2021 ","Diesel/Gasoline 1kW system (Rural) 7MW, ","Small Hydro 6MW, ","Diesel/Gasoline 1kW system (Urban) 38MW, ","","","","","","","","","",9,"2021 Diesel/Gasoline 1kW system (Rural) 7MW, Small Hydro 6MW, Diesel/Gasoline 1kW system (Urban) 38MW, ",null,null,null,null,null,null,12,"2024 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 40MW, "]
[null,2022,null,{"$f":"IF(AND(D141>0,D$156<>\"\"),C170+1,C170)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,13,15,{"$f":"IFERROR(HLOOKUP(AW$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C170:$AT$184,$AV170,FALSE),\"\")","v":""},null,"2022 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 7MW, ","Diesel/Gasoline 1kW system (Urban) 98MW, ","","","","","","","","","",10,"2022 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 7MW, Diesel/Gasoline 1kW system (Urban) 98MW, ",null,null,null,null,null,null,13,"2025 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 9MW, Diesel/Gasoline 1kW system (Urban) 37MW, "]
[null,2023,null,{"$f":"IF(AND(D142>0,D$156<>\"\"),C171+1,C171)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,14,14,{"$f":"IFERROR(HLOOKUP(AW$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C171:$AT$184,$AV171,FALSE),\"\")","v":""},null,"2023 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 8MW, ","Diesel/Gasoline 1kW system (Urban) 13MW, ","","","","","","","","","",11,"2023 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 13MW, ",null,null,null,null,null,null,14,"2026 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 9MW, Diesel/Gasoline 1kW system (Urban) 37MW, "]
[null,2024,null,{"$f":"IF(AND(D143>0,D$156<>\"\"),C172+1,C172)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,15,13,{"$f":"IFERROR(HLOOKUP(AW$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C172:$AT$184,$AV172,FALSE),\"\")","v":""},null,"2024 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 8MW, ","Diesel/Gasoline 1kW system (Urban) 40MW, ","","","","","","","","","",12,"2024 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 8MW, Diesel/Gasoline 1kW system (Urban) 40MW, ",null,null,null,null,null,null,15,"2027 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 10MW, Diesel/Gasoline 1kW system (Urban) 37MW, "]
[null,2025,null,{"$f":"IF(AND(D144>0,D$156<>\"\"),C173+1,C173)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,16,12,{"$f":"IFERROR(HLOOKUP(AW$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C173:$AT$184,$AV173,FALSE),\"\")","v":""},null,"2025 ","Diesel/Gasoline 1kW system (Rural) 2MW, ","Small Hydro 9MW, ","Diesel/Gasoline 1kW system (Urban) 37MW, ","","","","","","","","","",13,"2025 Diesel/Gasoline 1kW system (Rural) 2MW, Small Hydro 9MW, Diesel/Gasoline 1kW system (Urban) 37MW, ",null,null,null,null,null,null,16,"2028 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 37MW, "]
[null,2026,null,{"$f":"IF(AND(D145>0,D$156<>\"\"),C174+1,C174)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,17,11,{"$f":"IFERROR(HLOOKUP(AW$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C174:$AT$184,$AV174,FALSE),\"\")","v":""},null,"2026 ","Diesel/Gasoline 1kW system (Rural) 4MW, ","Small Hydro 9MW, ","Diesel/Gasoline 1kW system (Urban) 37MW, ","","","","","","","","","",14,"2026 Diesel/Gasoline 1kW system (Rural) 4MW, Small Hydro 9MW, Diesel/Gasoline 1kW system (Urban) 37MW, ",null,null,null,null,null,null,17,"2029 Diesel/Gasoline 1kW system (Rural) 6MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 37MW, "]
[null,2027,null,{"$f":"IF(AND(D146>0,D$156<>\"\"),C175+1,C175)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,18,10,{"$f":"IFERROR(HLOOKUP(AW$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C175:$AT$184,$AV175,FALSE),\"\")","v":""},null,"2027 ","Diesel/Gasoline 1kW system (Rural) 5MW, ","Small Hydro 10MW, ","Diesel/Gasoline 1kW system (Urban) 37MW, ","","","","","","","","","",15,"2027 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 10MW, Diesel/Gasoline 1kW system (Urban) 37MW, ",null,null,null,null,null,null,18,"2030 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 21MW, "]
[null,2028,null,{"$f":"IF(AND(D147>0,D$156<>\"\"),C176+1,C176)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,19,9,{"$f":"IFERROR(HLOOKUP(AW$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C176:$AT$184,$AV176,FALSE),\"\")","v":""},null,"2028 ","Diesel/Gasoline 1kW system (Rural) 5MW, ","Small Hydro 11MW, ","Diesel/Gasoline 1kW system (Urban) 37MW, ","","","","","","","","","",16,"2028 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 37MW, ",null,null,null,null,null,null,19,""]
[null,2029,null,{"$f":"IF(AND(D148>0,D$156<>\"\"),C177+1,C177)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,20,8,{"$f":"IFERROR(HLOOKUP(AW$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C177:$AT$184,$AV177,FALSE),\"\")","v":""},null,"2029 ","Diesel/Gasoline 1kW system (Rural) 6MW, ","Small Hydro 11MW, ","Diesel/Gasoline 1kW system (Urban) 37MW, ","","","","","","","","","",17,"2029 Diesel/Gasoline 1kW system (Rural) 6MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 37MW, ",null,null,null,null,null,null,20,""]
[null,2030,null,{"$f":"IF(AND(D149>0,D$156<>\"\"),C178+1,C178)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,21,7,{"$f":"IFERROR(HLOOKUP(AW$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C178:$AT$184,$AV178,FALSE),\"\")","v":""},null,"2030 ","Diesel/Gasoline 1kW system (Rural) 5MW, ","Small Hydro 11MW, ","Diesel/Gasoline 1kW system (Urban) 21MW, ","","","","","","","","","",18,"2030 Diesel/Gasoline 1kW system (Rural) 5MW, Small Hydro 11MW, Diesel/Gasoline 1kW system (Urban) 21MW, ",null,null,null,null,null,null,21,""]
[null,2031,null,{"$f":"IF(AND(D150>0,D$156<>\"\"),C179+1,C179)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,22,6,{"$f":"IFERROR(HLOOKUP(AW$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C179:$AT$184,$AV179,FALSE),\"\")","v":""},null,"2031 ","Diesel/Gasoline 1kW system (Rural) 4MW, ","Small Hydro 1MW, ","Diesel/Gasoline 1kW system (Urban) 48MW, ","","","","","","","","","",18,"",null,null,null,null,null,null,22,""]
[null,2040,null,{"$f":"IF(AND(D151>0,D$156<>\"\"),C180+1,C180)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,23,5,{"$f":"IFERROR(HLOOKUP(AW$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C180:$AT$184,$AV180,FALSE),\"\")","v":""},null,"2040 ","Diesel/Gasoline 1kW system (Rural) 7MW, ","Small Hydro 11MW, ","Diesel/Gasoline 1kW system (Urban) 61MW, ","","","","","","","","","",18,"",null,null,null,null,null,null,23,""]
[null,2050,null,{"$f":"IF(AND(D152>0,D$156<>\"\"),C181+1,C181)","v":0},0,0,1,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,24,4,{"$f":"IFERROR(HLOOKUP(AW$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":5},{"$f":"IFERROR(HLOOKUP(AX$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":6},{"$f":"IFERROR(HLOOKUP(AY$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":11},{"$f":"IFERROR(HLOOKUP(AZ$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C181:$AT$184,$AV181,FALSE),\"\")","v":""},null,"2050 ","Diesel/Gasoline 1kW system (Rural) 10MW, ","Small Hydro 8MW, ","Diesel/Gasoline 1kW system (Urban) 93MW, ","","","","","","","","","",18,"",null,null,null,null,null,null,24,""]
[null,0,null,{"$f":"IF(AND(D153>0,D$156<>\"\"),C182+1,C182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25,3,{"$f":"IFERROR(HLOOKUP(AW$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C182:$AT$184,$AV182,FALSE),\"\")","v":""}]
[null,0,null,{"$f":"IF(AND(D154>0,D$156<>\"\"),C183+1,C183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26,2,{"$f":"IFERROR(HLOOKUP(AW$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AX$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AY$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(AZ$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BA$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BB$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BC$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BD$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BE$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BF$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BG$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(BH$95,$C183:$AT$184,$AV183,FALSE),\"\")","v":""}]
[null,null,null,{"$f":"D1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,27]
[]
[]
[]
[]
[]
[null,"New Capacity (Transmission)"]
[]
[null,"Projects"]
[null,{"$f":"TransRaw!B89","v":0},{"$f":"TransRaw!C89","v":"ELEXGHwCIwInv"},{"$f":"TransRaw!D89","v":"ELEXGHwTBwInv"},{"$f":"TransRaw!E89","v":"ELEXSEwMAwInv"},{"$f":"TransRaw!F89","v":"ELEXCIwBUwInv"},{"$f":"TransRaw!G89","v":"ELEXNGwTBwInv"},{"$f":"TransRaw!H89","v":"ELEXNGwNIwInv"},{"$f":"TransRaw!I89","v":"ELEXCIwGHwInv"},{"$f":"TransRaw!J89","v":"ELEXTBwGHwInv"},{"$f":"TransRaw!K89","v":"ELEXMAwSEwInv"},{"$f":"TransRaw!L89","v":"ELEXBUwCIwInv"},{"$f":"TransRaw!M89","v":"ELEXTBwNGwInv"},{"$f":"TransRaw!N89","v":"ELEXNIwNGwInv"},{"$f":"TransRaw!O89","v":"ELNCDorGHwTBwInv"},{"$f":"TransRaw!P89","v":"ELNCDorCIwGHwInv"},{"$f":"TransRaw!Q89","v":"ELNCDorTBwGHwInv"},{"$f":"TransRaw!R89","v":"ELNCDorGHwCIwInv"},{"$f":"TransRaw!S89","v":"ELNCCLSGCIwLIwInv"},{"$f":"TransRaw!T89","v":"ELNCCLSGLIwGUwInv"},{"$f":"TransRaw!U89","v":"ELNCCLSGLIwSIwInv"},{"$f":"TransRaw!V89","v":"ELNCCLSGSIwGUwInv"},{"$f":"TransRaw!W89","v":"ELNCCLSGLIwCIwInv"},{"$f":"TransRaw!X89","v":"ELNCCLSGGUwLIwInv"},{"$f":"TransRaw!Y89","v":"ELNCCLSGSIwLIwInv"},{"$f":"TransRaw!Z89","v":"ELNCCLSGGUwSIwInv"},{"$f":"TransRaw!AA89","v":"ELNCOMVGSEwGUwInv"},{"$f":"TransRaw!AB89","v":"ELNCOMVGSEwGAwInv"},{"$f":"TransRaw!AC89","v":"ELNCOMVGGAwGBwInv"},{"$f":"TransRaw!AD89","v":"ELNCOMVGGBwGUwInv"},{"$f":"TransRaw!AE89","v":"ELNCOMVGGUwSEwInv"},{"$f":"TransRaw!AF89","v":"ELNCOMVGGAwSEwInv"},{"$f":"TransRaw!AG89","v":"ELNCOMVGGBwGAwInv"},{"$f":"TransRaw!AH89","v":"ELNCOMVGGUwGBwInv"},{"$f":"TransRaw!AI89","v":"ELNUCoNNGwNIwInv"},{"$f":"TransRaw!AJ89","v":"ELNUCoNNIwTBwInv"},{"$f":"TransRaw!AK89","v":"ELNUCoNNIwBUwInv"},{"$f":"TransRaw!AL89","v":"ELNUCoNNIwNGwInv"},{"$f":"TransRaw!AM89","v":"ELNUCoNTBwNIwInv"},{"$f":"TransRaw!AN89","v":"ELNUCoNBUwNIwInv"},{"$f":"TransRaw!AO89","v":"ELNChubGHwBUwInv"},{"$f":"TransRaw!AP89","v":"ELNChubBUwMAwInv"},{"$f":"TransRaw!AQ89","v":"ELNChubMAwCIwInv"},{"$f":"TransRaw!AR89","v":"ELNUhubGUwMAwInv"},{"$f":"TransRaw!AS89","v":"ELNChubBUwGHwInv"},{"$f":"TransRaw!AT89","v":"ELNChubMAwBUwInv"},{"$f":"TransRaw!AU89","v":"ELNChubCIwMAwInv"},{"$f":"TransRaw!AV89","v":"ELNUhubMAwGUwInv"},{"$f":"TransRaw!AW89","v":"ELNUDmeNGwTBwInv"},{"$f":"TransRaw!AX89","v":"ELNUDMeTBwGHwInv"},{"$f":"TransRaw!AY89","v":"ELNUDMeTBwNGwInv"},{"$f":"TransRaw!AZ89","v":"ELNUDMeGHwTBwInv"},{"$f":"TransRaw!BA89","v":"ELNUOMVGMAwSEwInv"},{"$f":"TransRaw!BB89","v":"ELNUOMVSSEwMAwInv"},{"$f":"TransRaw!BC89","v":"ELNULICILIwCIwInv"},{"$f":"TransRaw!BD89","v":"ELNULICICIwLIwInv"}]
[null,{"$f":"TransRaw!B90","v":2010},{"$f":"TransRaw!C90","v":0},{"$f":"TransRaw!D90","v":0},{"$f":"TransRaw!E90","v":0},{"$f":"TransRaw!F90","v":0},{"$f":"TransRaw!G90","v":0},{"$f":"TransRaw!H90","v":0},{"$f":"TransRaw!I90","v":0},{"$f":"TransRaw!J90","v":0},{"$f":"TransRaw!K90","v":0},{"$f":"TransRaw!L90","v":0},{"$f":"TransRaw!M90","v":0},{"$f":"TransRaw!N90","v":0},{"$f":"TransRaw!O90","v":0},{"$f":"TransRaw!P90","v":0},{"$f":"TransRaw!Q90","v":0},{"$f":"TransRaw!R90","v":0},{"$f":"TransRaw!S90","v":0},{"$f":"TransRaw!T90","v":0},{"$f":"TransRaw!U90","v":0},{"$f":"TransRaw!V90","v":0},{"$f":"TransRaw!W90","v":0},{"$f":"TransRaw!X90","v":0},{"$f":"TransRaw!Y90","v":0},{"$f":"TransRaw!Z90","v":0},{"$f":"TransRaw!AA90","v":0},{"$f":"TransRaw!AB90","v":0},{"$f":"TransRaw!AC90","v":0},{"$f":"TransRaw!AD90","v":0},{"$f":"TransRaw!AE90","v":0},{"$f":"TransRaw!AF90","v":0},{"$f":"TransRaw!AG90","v":0},{"$f":"TransRaw!AH90","v":0},{"$f":"TransRaw!AI90","v":0},{"$f":"TransRaw!AJ90","v":0},{"$f":"TransRaw!AK90","v":0},{"$f":"TransRaw!AL90","v":0},{"$f":"TransRaw!AM90","v":0},{"$f":"TransRaw!AN90","v":0},{"$f":"TransRaw!AO90","v":0},{"$f":"TransRaw!AP90","v":0},{"$f":"TransRaw!AQ90","v":0},{"$f":"TransRaw!AR90","v":0},{"$f":"TransRaw!AS90","v":0},{"$f":"TransRaw!AT90","v":0},{"$f":"TransRaw!AU90","v":0},{"$f":"TransRaw!AV90","v":0},{"$f":"TransRaw!AW90","v":0},{"$f":"TransRaw!AX90","v":0},{"$f":"TransRaw!AY90","v":0},{"$f":"TransRaw!AZ90","v":0},{"$f":"TransRaw!BA90","v":0},{"$f":"TransRaw!BB90","v":0},{"$f":"TransRaw!BC90","v":0},{"$f":"TransRaw!BD90","v":0}]
[null,{"$f":"TransRaw!B91","v":2011},{"$f":"TransRaw!C91","v":0},{"$f":"TransRaw!D91","v":0},{"$f":"TransRaw!E91","v":0},{"$f":"TransRaw!F91","v":0},{"$f":"TransRaw!G91","v":0},{"$f":"TransRaw!H91","v":0},{"$f":"TransRaw!I91","v":0},{"$f":"TransRaw!J91","v":0},{"$f":"TransRaw!K91","v":0},{"$f":"TransRaw!L91","v":0},{"$f":"TransRaw!M91","v":0},{"$f":"TransRaw!N91","v":0},{"$f":"TransRaw!O91","v":0},{"$f":"TransRaw!P91","v":0},{"$f":"TransRaw!Q91","v":0},{"$f":"TransRaw!R91","v":0},{"$f":"TransRaw!S91","v":0},{"$f":"TransRaw!T91","v":0},{"$f":"TransRaw!U91","v":0},{"$f":"TransRaw!V91","v":0},{"$f":"TransRaw!W91","v":0},{"$f":"TransRaw!X91","v":0},{"$f":"TransRaw!Y91","v":0},{"$f":"TransRaw!Z91","v":0},{"$f":"TransRaw!AA91","v":0},{"$f":"TransRaw!AB91","v":0},{"$f":"TransRaw!AC91","v":0},{"$f":"TransRaw!AD91","v":0},{"$f":"TransRaw!AE91","v":0},{"$f":"TransRaw!AF91","v":0},{"$f":"TransRaw!AG91","v":0},{"$f":"TransRaw!AH91","v":0},{"$f":"TransRaw!AI91","v":0},{"$f":"TransRaw!AJ91","v":0},{"$f":"TransRaw!AK91","v":0},{"$f":"TransRaw!AL91","v":0},{"$f":"TransRaw!AM91","v":0},{"$f":"TransRaw!AN91","v":0},{"$f":"TransRaw!AO91","v":0},{"$f":"TransRaw!AP91","v":0},{"$f":"TransRaw!AQ91","v":0},{"$f":"TransRaw!AR91","v":0},{"$f":"TransRaw!AS91","v":0},{"$f":"TransRaw!AT91","v":0},{"$f":"TransRaw!AU91","v":0},{"$f":"TransRaw!AV91","v":0},{"$f":"TransRaw!AW91","v":0},{"$f":"TransRaw!AX91","v":0},{"$f":"TransRaw!AY91","v":0},{"$f":"TransRaw!AZ91","v":0},{"$f":"TransRaw!BA91","v":0},{"$f":"TransRaw!BB91","v":0},{"$f":"TransRaw!BC91","v":0},{"$f":"TransRaw!BD91","v":0}]
[null,{"$f":"TransRaw!B92","v":2012},{"$f":"TransRaw!C92","v":0},{"$f":"TransRaw!D92","v":0},{"$f":"TransRaw!E92","v":0},{"$f":"TransRaw!F92","v":0},{"$f":"TransRaw!G92","v":0},{"$f":"TransRaw!H92","v":0},{"$f":"TransRaw!I92","v":0},{"$f":"TransRaw!J92","v":0},{"$f":"TransRaw!K92","v":0},{"$f":"TransRaw!L92","v":0},{"$f":"TransRaw!M92","v":0},{"$f":"TransRaw!N92","v":0},{"$f":"TransRaw!O92","v":0},{"$f":"TransRaw!P92","v":0},{"$f":"TransRaw!Q92","v":0},{"$f":"TransRaw!R92","v":0},{"$f":"TransRaw!S92","v":0},{"$f":"TransRaw!T92","v":0},{"$f":"TransRaw!U92","v":0},{"$f":"TransRaw!V92","v":0},{"$f":"TransRaw!W92","v":0},{"$f":"TransRaw!X92","v":0},{"$f":"TransRaw!Y92","v":0},{"$f":"TransRaw!Z92","v":0},{"$f":"TransRaw!AA92","v":0},{"$f":"TransRaw!AB92","v":0},{"$f":"TransRaw!AC92","v":0},{"$f":"TransRaw!AD92","v":0},{"$f":"TransRaw!AE92","v":0},{"$f":"TransRaw!AF92","v":0},{"$f":"TransRaw!AG92","v":0},{"$f":"TransRaw!AH92","v":0},{"$f":"TransRaw!AI92","v":0},{"$f":"TransRaw!AJ92","v":0},{"$f":"TransRaw!AK92","v":0},{"$f":"TransRaw!AL92","v":0},{"$f":"TransRaw!AM92","v":0},{"$f":"TransRaw!AN92","v":0},{"$f":"TransRaw!AO92","v":0},{"$f":"TransRaw!AP92","v":0},{"$f":"TransRaw!AQ92","v":137.06},{"$f":"TransRaw!AR92","v":0},{"$f":"TransRaw!AS92","v":0},{"$f":"TransRaw!AT92","v":0},{"$f":"TransRaw!AU92","v":0},{"$f":"TransRaw!AV92","v":0},{"$f":"TransRaw!AW92","v":0},{"$f":"TransRaw!AX92","v":0},{"$f":"TransRaw!AY92","v":0},{"$f":"TransRaw!AZ92","v":0},{"$f":"TransRaw!BA92","v":0},{"$f":"TransRaw!BB92","v":0},{"$f":"TransRaw!BC92","v":0},{"$f":"TransRaw!BD92","v":0}]
[null,{"$f":"TransRaw!B93","v":2013},{"$f":"TransRaw!C93","v":0},{"$f":"TransRaw!D93","v":0},{"$f":"TransRaw!E93","v":0},{"$f":"TransRaw!F93","v":0},{"$f":"TransRaw!G93","v":0},{"$f":"TransRaw!H93","v":0},{"$f":"TransRaw!I93","v":0},{"$f":"TransRaw!J93","v":0},{"$f":"TransRaw!K93","v":0},{"$f":"TransRaw!L93","v":0},{"$f":"TransRaw!M93","v":0},{"$f":"TransRaw!N93","v":0},{"$f":"TransRaw!O93","v":90},{"$f":"TransRaw!P93","v":0},{"$f":"TransRaw!Q93","v":0},{"$f":"TransRaw!R93","v":0},{"$f":"TransRaw!S93","v":0},{"$f":"TransRaw!T93","v":0},{"$f":"TransRaw!U93","v":0},{"$f":"TransRaw!V93","v":0},{"$f":"TransRaw!W93","v":0},{"$f":"TransRaw!X93","v":0},{"$f":"TransRaw!Y93","v":0},{"$f":"TransRaw!Z93","v":0},{"$f":"TransRaw!AA93","v":0},{"$f":"TransRaw!AB93","v":0},{"$f":"TransRaw!AC93","v":0},{"$f":"TransRaw!AD93","v":0},{"$f":"TransRaw!AE93","v":0},{"$f":"TransRaw!AF93","v":0},{"$f":"TransRaw!AG93","v":0},{"$f":"TransRaw!AH93","v":0},{"$f":"TransRaw!AI93","v":0},{"$f":"TransRaw!AJ93","v":0},{"$f":"TransRaw!AK93","v":0},{"$f":"TransRaw!AL93","v":0},{"$f":"TransRaw!AM93","v":0},{"$f":"TransRaw!AN93","v":0},{"$f":"TransRaw!AO93","v":66.959999999999994},{"$f":"TransRaw!AP93","v":0},{"$f":"TransRaw!AQ93","v":0},{"$f":"TransRaw!AR93","v":0},{"$f":"TransRaw!AS93","v":0},{"$f":"TransRaw!AT93","v":0},{"$f":"TransRaw!AU93","v":0},{"$f":"TransRaw!AV93","v":0},{"$f":"TransRaw!AW93","v":0},{"$f":"TransRaw!AX93","v":0},{"$f":"TransRaw!AY93","v":0},{"$f":"TransRaw!AZ93","v":0},{"$f":"TransRaw!BA93","v":0},{"$f":"TransRaw!BB93","v":0},{"$f":"TransRaw!BC93","v":0},{"$f":"TransRaw!BD93","v":0}]
[null,{"$f":"TransRaw!B94","v":2014},{"$f":"TransRaw!C94","v":0},{"$f":"TransRaw!D94","v":0},{"$f":"TransRaw!E94","v":0},{"$f":"TransRaw!F94","v":0},{"$f":"TransRaw!G94","v":0},{"$f":"TransRaw!H94","v":0},{"$f":"TransRaw!I94","v":0},{"$f":"TransRaw!J94","v":0},{"$f":"TransRaw!K94","v":0},{"$f":"TransRaw!L94","v":0},{"$f":"TransRaw!M94","v":0},{"$f":"TransRaw!N94","v":0},{"$f":"TransRaw!O94","v":0},{"$f":"TransRaw!P94","v":0},{"$f":"TransRaw!Q94","v":0},{"$f":"TransRaw!R94","v":0},{"$f":"TransRaw!S94","v":0},{"$f":"TransRaw!T94","v":0},{"$f":"TransRaw!U94","v":0},{"$f":"TransRaw!V94","v":0},{"$f":"TransRaw!W94","v":0},{"$f":"TransRaw!X94","v":0},{"$f":"TransRaw!Y94","v":0},{"$f":"TransRaw!Z94","v":0},{"$f":"TransRaw!AA94","v":0},{"$f":"TransRaw!AB94","v":0},{"$f":"TransRaw!AC94","v":0},{"$f":"TransRaw!AD94","v":0},{"$f":"TransRaw!AE94","v":0},{"$f":"TransRaw!AF94","v":0},{"$f":"TransRaw!AG94","v":0},{"$f":"TransRaw!AH94","v":0},{"$f":"TransRaw!AI94","v":0},{"$f":"TransRaw!AJ94","v":0},{"$f":"TransRaw!AK94","v":0},{"$f":"TransRaw!AL94","v":0},{"$f":"TransRaw!AM94","v":0},{"$f":"TransRaw!AN94","v":0},{"$f":"TransRaw!AO94","v":0},{"$f":"TransRaw!AP94","v":0},{"$f":"TransRaw!AQ94","v":0},{"$f":"TransRaw!AR94","v":0},{"$f":"TransRaw!AS94","v":0},{"$f":"TransRaw!AT94","v":0},{"$f":"TransRaw!AU94","v":0},{"$f":"TransRaw!AV94","v":0},{"$f":"TransRaw!AW94","v":0},{"$f":"TransRaw!AX94","v":0},{"$f":"TransRaw!AY94","v":0},{"$f":"TransRaw!AZ94","v":0},{"$f":"TransRaw!BA94","v":0},{"$f":"TransRaw!BB94","v":0},{"$f":"TransRaw!BC94","v":0},{"$f":"TransRaw!BD94","v":0}]
[null,{"$f":"TransRaw!B95","v":2015},{"$f":"TransRaw!C95","v":0},{"$f":"TransRaw!D95","v":0},{"$f":"TransRaw!E95","v":0},{"$f":"TransRaw!F95","v":0},{"$f":"TransRaw!G95","v":0},{"$f":"TransRaw!H95","v":0},{"$f":"TransRaw!I95","v":0},{"$f":"TransRaw!J95","v":0},{"$f":"TransRaw!K95","v":0},{"$f":"TransRaw!L95","v":0},{"$f":"TransRaw!M95","v":0},{"$f":"TransRaw!N95","v":0},{"$f":"TransRaw!O95","v":0},{"$f":"TransRaw!P95","v":0},{"$f":"TransRaw!Q95","v":0},{"$f":"TransRaw!R95","v":0},{"$f":"TransRaw!S95","v":59.79},{"$f":"TransRaw!T95","v":59.79},{"$f":"TransRaw!U95","v":247.13},{"$f":"TransRaw!V95","v":81.13},{"$f":"TransRaw!W95","v":0},{"$f":"TransRaw!X95","v":0},{"$f":"TransRaw!Y95","v":0},{"$f":"TransRaw!Z95","v":0},{"$f":"TransRaw!AA95","v":0},{"$f":"TransRaw!AB95","v":0},{"$f":"TransRaw!AC95","v":0},{"$f":"TransRaw!AD95","v":0},{"$f":"TransRaw!AE95","v":0},{"$f":"TransRaw!AF95","v":0},{"$f":"TransRaw!AG95","v":0},{"$f":"TransRaw!AH95","v":0},{"$f":"TransRaw!AI95","v":0},{"$f":"TransRaw!AJ95","v":0},{"$f":"TransRaw!AK95","v":0},{"$f":"TransRaw!AL95","v":0},{"$f":"TransRaw!AM95","v":0},{"$f":"TransRaw!AN95","v":0},{"$f":"TransRaw!AO95","v":66.959999999999994},{"$f":"TransRaw!AP95","v":175.61},{"$f":"TransRaw!AQ95","v":0},{"$f":"TransRaw!AR95","v":0},{"$f":"TransRaw!AS95","v":0},{"$f":"TransRaw!AT95","v":0},{"$f":"TransRaw!AU95","v":0},{"$f":"TransRaw!AV95","v":0},{"$f":"TransRaw!AW95","v":0},{"$f":"TransRaw!AX95","v":0},{"$f":"TransRaw!AY95","v":0},{"$f":"TransRaw!AZ95","v":0},{"$f":"TransRaw!BA95","v":0},{"$f":"TransRaw!BB95","v":0},{"$f":"TransRaw!BC95","v":0},{"$f":"TransRaw!BD95","v":0}]
[null,{"$f":"TransRaw!B96","v":2016},{"$f":"TransRaw!C96","v":0},{"$f":"TransRaw!D96","v":0},{"$f":"TransRaw!E96","v":0},{"$f":"TransRaw!F96","v":0},{"$f":"TransRaw!G96","v":0},{"$f":"TransRaw!H96","v":0},{"$f":"TransRaw!I96","v":0},{"$f":"TransRaw!J96","v":0},{"$f":"TransRaw!K96","v":0},{"$f":"TransRaw!L96","v":0},{"$f":"TransRaw!M96","v":0},{"$f":"TransRaw!N96","v":0},{"$f":"TransRaw!O96","v":0},{"$f":"TransRaw!P96","v":0},{"$f":"TransRaw!Q96","v":0},{"$f":"TransRaw!R96","v":0},{"$f":"TransRaw!S96","v":0},{"$f":"TransRaw!T96","v":0},{"$f":"TransRaw!U96","v":0},{"$f":"TransRaw!V96","v":0},{"$f":"TransRaw!W96","v":0},{"$f":"TransRaw!X96","v":0},{"$f":"TransRaw!Y96","v":0},{"$f":"TransRaw!Z96","v":0},{"$f":"TransRaw!AA96","v":0},{"$f":"TransRaw!AB96","v":0},{"$f":"TransRaw!AC96","v":0},{"$f":"TransRaw!AD96","v":0},{"$f":"TransRaw!AE96","v":0},{"$f":"TransRaw!AF96","v":0},{"$f":"TransRaw!AG96","v":0},{"$f":"TransRaw!AH96","v":0},{"$f":"TransRaw!AI96","v":0},{"$f":"TransRaw!AJ96","v":0},{"$f":"TransRaw!AK96","v":0},{"$f":"TransRaw!AL96","v":0},{"$f":"TransRaw!AM96","v":0},{"$f":"TransRaw!AN96","v":0},{"$f":"TransRaw!AO96","v":0},{"$f":"TransRaw!AP96","v":0},{"$f":"TransRaw!AQ96","v":0},{"$f":"TransRaw!AR96","v":40.28},{"$f":"TransRaw!AS96","v":0},{"$f":"TransRaw!AT96","v":0},{"$f":"TransRaw!AU96","v":0},{"$f":"TransRaw!AV96","v":0},{"$f":"TransRaw!AW96","v":0},{"$f":"TransRaw!AX96","v":0},{"$f":"TransRaw!AY96","v":0},{"$f":"TransRaw!AZ96","v":0},{"$f":"TransRaw!BA96","v":0},{"$f":"TransRaw!BB96","v":0},{"$f":"TransRaw!BC96","v":0},{"$f":"TransRaw!BD96","v":0}]
[null,{"$f":"TransRaw!B97","v":2017},{"$f":"TransRaw!C97","v":0},{"$f":"TransRaw!D97","v":0},{"$f":"TransRaw!E97","v":0},{"$f":"TransRaw!F97","v":0},{"$f":"TransRaw!G97","v":0},{"$f":"TransRaw!H97","v":0},{"$f":"TransRaw!I97","v":0},{"$f":"TransRaw!J97","v":0},{"$f":"TransRaw!K97","v":0},{"$f":"TransRaw!L97","v":0},{"$f":"TransRaw!M97","v":0},{"$f":"TransRaw!N97","v":0},{"$f":"TransRaw!O97","v":0},{"$f":"TransRaw!P97","v":90},{"$f":"TransRaw!Q97","v":0},{"$f":"TransRaw!R97","v":0},{"$f":"TransRaw!S97","v":0},{"$f":"TransRaw!T97","v":0},{"$f":"TransRaw!U97","v":0},{"$f":"TransRaw!V97","v":0},{"$f":"TransRaw!W97","v":0},{"$f":"TransRaw!X97","v":0},{"$f":"TransRaw!Y97","v":0},{"$f":"TransRaw!Z97","v":0},{"$f":"TransRaw!AA97","v":289.52},{"$f":"TransRaw!AB97","v":36.25},{"$f":"TransRaw!AC97","v":90.57},{"$f":"TransRaw!AD97","v":181.35},{"$f":"TransRaw!AE97","v":0},{"$f":"TransRaw!AF97","v":0},{"$f":"TransRaw!AG97","v":0},{"$f":"TransRaw!AH97","v":0},{"$f":"TransRaw!AI97","v":0},{"$f":"TransRaw!AJ97","v":0},{"$f":"TransRaw!AK97","v":0},{"$f":"TransRaw!AL97","v":0},{"$f":"TransRaw!AM97","v":0},{"$f":"TransRaw!AN97","v":0},{"$f":"TransRaw!AO97","v":0},{"$f":"TransRaw!AP97","v":0},{"$f":"TransRaw!AQ97","v":0},{"$f":"TransRaw!AR97","v":0},{"$f":"TransRaw!AS97","v":0},{"$f":"TransRaw!AT97","v":0},{"$f":"TransRaw!AU97","v":0},{"$f":"TransRaw!AV97","v":0},{"$f":"TransRaw!AW97","v":0},{"$f":"TransRaw!AX97","v":0},{"$f":"TransRaw!AY97","v":0},{"$f":"TransRaw!AZ97","v":0},{"$f":"TransRaw!BA97","v":0},{"$f":"TransRaw!BB97","v":0},{"$f":"TransRaw!BC97","v":0},{"$f":"TransRaw!BD97","v":0}]
[null,{"$f":"TransRaw!B98","v":2018},{"$f":"TransRaw!C98","v":0},{"$f":"TransRaw!D98","v":0},{"$f":"TransRaw!E98","v":0},{"$f":"TransRaw!F98","v":0},{"$f":"TransRaw!G98","v":0},{"$f":"TransRaw!H98","v":0},{"$f":"TransRaw!I98","v":0},{"$f":"TransRaw!J98","v":0},{"$f":"TransRaw!K98","v":0},{"$f":"TransRaw!L98","v":0},{"$f":"TransRaw!M98","v":0},{"$f":"TransRaw!N98","v":0},{"$f":"TransRaw!O98","v":0},{"$f":"TransRaw!P98","v":0},{"$f":"TransRaw!Q98","v":0},{"$f":"TransRaw!R98","v":0},{"$f":"TransRaw!S98","v":0},{"$f":"TransRaw!T98","v":0},{"$f":"TransRaw!U98","v":0},{"$f":"TransRaw!V98","v":0},{"$f":"TransRaw!W98","v":0},{"$f":"TransRaw!X98","v":0},{"$f":"TransRaw!Y98","v":0},{"$f":"TransRaw!Z98","v":0},{"$f":"TransRaw!AA98","v":0},{"$f":"TransRaw!AB98","v":0},{"$f":"TransRaw!AC98","v":0},{"$f":"TransRaw!AD98","v":0},{"$f":"TransRaw!AE98","v":0},{"$f":"TransRaw!AF98","v":0},{"$f":"TransRaw!AG98","v":0},{"$f":"TransRaw!AH98","v":0},{"$f":"TransRaw!AI98","v":0},{"$f":"TransRaw!AJ98","v":0},{"$f":"TransRaw!AK98","v":0},{"$f":"TransRaw!AL98","v":0},{"$f":"TransRaw!AM98","v":0},{"$f":"TransRaw!AN98","v":0},{"$f":"TransRaw!AO98","v":0},{"$f":"TransRaw!AP98","v":0},{"$f":"TransRaw!AQ98","v":0},{"$f":"TransRaw!AR98","v":0},{"$f":"TransRaw!AS98","v":0},{"$f":"TransRaw!AT98","v":0},{"$f":"TransRaw!AU98","v":0},{"$f":"TransRaw!AV98","v":0},{"$f":"TransRaw!AW98","v":0},{"$f":"TransRaw!AX98","v":0},{"$f":"TransRaw!AY98","v":0},{"$f":"TransRaw!AZ98","v":0},{"$f":"TransRaw!BA98","v":0},{"$f":"TransRaw!BB98","v":0},{"$f":"TransRaw!BC98","v":0},{"$f":"TransRaw!BD98","v":0}]
[null,{"$f":"TransRaw!B99","v":2019},{"$f":"TransRaw!C99","v":0},{"$f":"TransRaw!D99","v":0},{"$f":"TransRaw!E99","v":0},{"$f":"TransRaw!F99","v":0},{"$f":"TransRaw!G99","v":0},{"$f":"TransRaw!H99","v":0},{"$f":"TransRaw!I99","v":0},{"$f":"TransRaw!J99","v":0},{"$f":"TransRaw!K99","v":0},{"$f":"TransRaw!L99","v":0},{"$f":"TransRaw!M99","v":0},{"$f":"TransRaw!N99","v":0},{"$f":"TransRaw!O99","v":0},{"$f":"TransRaw!P99","v":0},{"$f":"TransRaw!Q99","v":0},{"$f":"TransRaw!R99","v":0},{"$f":"TransRaw!S99","v":0},{"$f":"TransRaw!T99","v":0},{"$f":"TransRaw!U99","v":0},{"$f":"TransRaw!V99","v":0},{"$f":"TransRaw!W99","v":0},{"$f":"TransRaw!X99","v":0},{"$f":"TransRaw!Y99","v":0},{"$f":"TransRaw!Z99","v":0},{"$f":"TransRaw!AA99","v":0},{"$f":"TransRaw!AB99","v":0},{"$f":"TransRaw!AC99","v":0},{"$f":"TransRaw!AD99","v":0},{"$f":"TransRaw!AE99","v":0},{"$f":"TransRaw!AF99","v":0},{"$f":"TransRaw!AG99","v":0},{"$f":"TransRaw!AH99","v":0},{"$f":"TransRaw!AI99","v":0},{"$f":"TransRaw!AJ99","v":0},{"$f":"TransRaw!AK99","v":0},{"$f":"TransRaw!AL99","v":0},{"$f":"TransRaw!AM99","v":0},{"$f":"TransRaw!AN99","v":0},{"$f":"TransRaw!AO99","v":0},{"$f":"TransRaw!AP99","v":0},{"$f":"TransRaw!AQ99","v":0},{"$f":"TransRaw!AR99","v":0},{"$f":"TransRaw!AS99","v":0},{"$f":"TransRaw!AT99","v":0},{"$f":"TransRaw!AU99","v":0},{"$f":"TransRaw!AV99","v":0},{"$f":"TransRaw!AW99","v":0},{"$f":"TransRaw!AX99","v":0},{"$f":"TransRaw!AY99","v":0},{"$f":"TransRaw!AZ99","v":0},{"$f":"TransRaw!BA99","v":0},{"$f":"TransRaw!BB99","v":0},{"$f":"TransRaw!BC99","v":0},{"$f":"TransRaw!BD99","v":0}]
[null,{"$f":"TransRaw!B100","v":2020},{"$f":"TransRaw!C100","v":0},{"$f":"TransRaw!D100","v":0},{"$f":"TransRaw!E100","v":0},{"$f":"TransRaw!F100","v":0},{"$f":"TransRaw!G100","v":0},{"$f":"TransRaw!H100","v":0},{"$f":"TransRaw!I100","v":0},{"$f":"TransRaw!J100","v":0},{"$f":"TransRaw!K100","v":0},{"$f":"TransRaw!L100","v":0},{"$f":"TransRaw!M100","v":0},{"$f":"TransRaw!N100","v":0},{"$f":"TransRaw!O100","v":0},{"$f":"TransRaw!P100","v":0},{"$f":"TransRaw!Q100","v":0},{"$f":"TransRaw!R100","v":0},{"$f":"TransRaw!S100","v":0},{"$f":"TransRaw!T100","v":0},{"$f":"TransRaw!U100","v":0},{"$f":"TransRaw!V100","v":0},{"$f":"TransRaw!W100","v":0},{"$f":"TransRaw!X100","v":0},{"$f":"TransRaw!Y100","v":0},{"$f":"TransRaw!Z100","v":0},{"$f":"TransRaw!AA100","v":0},{"$f":"TransRaw!AB100","v":0},{"$f":"TransRaw!AC100","v":0},{"$f":"TransRaw!AD100","v":0},{"$f":"TransRaw!AE100","v":0},{"$f":"TransRaw!AF100","v":0},{"$f":"TransRaw!AG100","v":0},{"$f":"TransRaw!AH100","v":0},{"$f":"TransRaw!AI100","v":0},{"$f":"TransRaw!AJ100","v":0},{"$f":"TransRaw!AK100","v":0},{"$f":"TransRaw!AL100","v":0},{"$f":"TransRaw!AM100","v":0},{"$f":"TransRaw!AN100","v":0},{"$f":"TransRaw!AO100","v":0},{"$f":"TransRaw!AP100","v":0},{"$f":"TransRaw!AQ100","v":0},{"$f":"TransRaw!AR100","v":0},{"$f":"TransRaw!AS100","v":0},{"$f":"TransRaw!AT100","v":0},{"$f":"TransRaw!AU100","v":0},{"$f":"TransRaw!AV100","v":0},{"$f":"TransRaw!AW100","v":0},{"$f":"TransRaw!AX100","v":0},{"$f":"TransRaw!AY100","v":0},{"$f":"TransRaw!AZ100","v":0},{"$f":"TransRaw!BA100","v":0},{"$f":"TransRaw!BB100","v":0},{"$f":"TransRaw!BC100","v":0},{"$f":"TransRaw!BD100","v":0}]
[null,{"$f":"TransRaw!B101","v":2021},{"$f":"TransRaw!C101","v":0},{"$f":"TransRaw!D101","v":0},{"$f":"TransRaw!E101","v":0},{"$f":"TransRaw!F101","v":0},{"$f":"TransRaw!G101","v":0},{"$f":"TransRaw!H101","v":0},{"$f":"TransRaw!I101","v":0},{"$f":"TransRaw!J101","v":0},{"$f":"TransRaw!K101","v":0},{"$f":"TransRaw!L101","v":0},{"$f":"TransRaw!M101","v":0},{"$f":"TransRaw!N101","v":0},{"$f":"TransRaw!O101","v":0},{"$f":"TransRaw!P101","v":0},{"$f":"TransRaw!Q101","v":0},{"$f":"TransRaw!R101","v":0},{"$f":"TransRaw!S101","v":0},{"$f":"TransRaw!T101","v":0},{"$f":"TransRaw!U101","v":0},{"$f":"TransRaw!V101","v":0},{"$f":"TransRaw!W101","v":0},{"$f":"TransRaw!X101","v":0},{"$f":"TransRaw!Y101","v":0},{"$f":"TransRaw!Z101","v":0},{"$f":"TransRaw!AA101","v":0},{"$f":"TransRaw!AB101","v":0},{"$f":"TransRaw!AC101","v":0},{"$f":"TransRaw!AD101","v":0},{"$f":"TransRaw!AE101","v":0},{"$f":"TransRaw!AF101","v":0},{"$f":"TransRaw!AG101","v":0},{"$f":"TransRaw!AH101","v":0},{"$f":"TransRaw!AI101","v":0},{"$f":"TransRaw!AJ101","v":0},{"$f":"TransRaw!AK101","v":0},{"$f":"TransRaw!AL101","v":0},{"$f":"TransRaw!AM101","v":0},{"$f":"TransRaw!AN101","v":0},{"$f":"TransRaw!AO101","v":0},{"$f":"TransRaw!AP101","v":0},{"$f":"TransRaw!AQ101","v":0},{"$f":"TransRaw!AR101","v":0},{"$f":"TransRaw!AS101","v":0},{"$f":"TransRaw!AT101","v":0},{"$f":"TransRaw!AU101","v":0},{"$f":"TransRaw!AV101","v":0},{"$f":"TransRaw!AW101","v":0},{"$f":"TransRaw!AX101","v":0},{"$f":"TransRaw!AY101","v":0},{"$f":"TransRaw!AZ101","v":0},{"$f":"TransRaw!BA101","v":0},{"$f":"TransRaw!BB101","v":0},{"$f":"TransRaw!BC101","v":0},{"$f":"TransRaw!BD101","v":0}]
[null,{"$f":"TransRaw!B102","v":2022},{"$f":"TransRaw!C102","v":0},{"$f":"TransRaw!D102","v":0},{"$f":"TransRaw!E102","v":0},{"$f":"TransRaw!F102","v":0},{"$f":"TransRaw!G102","v":0},{"$f":"TransRaw!H102","v":0},{"$f":"TransRaw!I102","v":0},{"$f":"TransRaw!J102","v":0},{"$f":"TransRaw!K102","v":0},{"$f":"TransRaw!L102","v":0},{"$f":"TransRaw!M102","v":0},{"$f":"TransRaw!N102","v":0},{"$f":"TransRaw!O102","v":0},{"$f":"TransRaw!P102","v":0},{"$f":"TransRaw!Q102","v":0},{"$f":"TransRaw!R102","v":0},{"$f":"TransRaw!S102","v":0},{"$f":"TransRaw!T102","v":0},{"$f":"TransRaw!U102","v":0},{"$f":"TransRaw!V102","v":0},{"$f":"TransRaw!W102","v":0},{"$f":"TransRaw!X102","v":0},{"$f":"TransRaw!Y102","v":0},{"$f":"TransRaw!Z102","v":0},{"$f":"TransRaw!AA102","v":0},{"$f":"TransRaw!AB102","v":0},{"$f":"TransRaw!AC102","v":0},{"$f":"TransRaw!AD102","v":0},{"$f":"TransRaw!AE102","v":0},{"$f":"TransRaw!AF102","v":0},{"$f":"TransRaw!AG102","v":0},{"$f":"TransRaw!AH102","v":0},{"$f":"TransRaw!AI102","v":0},{"$f":"TransRaw!AJ102","v":0},{"$f":"TransRaw!AK102","v":0},{"$f":"TransRaw!AL102","v":0},{"$f":"TransRaw!AM102","v":0},{"$f":"TransRaw!AN102","v":0},{"$f":"TransRaw!AO102","v":0},{"$f":"TransRaw!AP102","v":0},{"$f":"TransRaw!AQ102","v":0},{"$f":"TransRaw!AR102","v":0},{"$f":"TransRaw!AS102","v":0},{"$f":"TransRaw!AT102","v":0},{"$f":"TransRaw!AU102","v":0},{"$f":"TransRaw!AV102","v":0},{"$f":"TransRaw!AW102","v":0},{"$f":"TransRaw!AX102","v":0},{"$f":"TransRaw!AY102","v":0},{"$f":"TransRaw!AZ102","v":0},{"$f":"TransRaw!BA102","v":0},{"$f":"TransRaw!BB102","v":0},{"$f":"TransRaw!BC102","v":0},{"$f":"TransRaw!BD102","v":0}]
[null,{"$f":"TransRaw!B103","v":2023},{"$f":"TransRaw!C103","v":0},{"$f":"TransRaw!D103","v":0},{"$f":"TransRaw!E103","v":0},{"$f":"TransRaw!F103","v":0},{"$f":"TransRaw!G103","v":0},{"$f":"TransRaw!H103","v":0},{"$f":"TransRaw!I103","v":0},{"$f":"TransRaw!J103","v":0},{"$f":"TransRaw!K103","v":0},{"$f":"TransRaw!L103","v":0},{"$f":"TransRaw!M103","v":0},{"$f":"TransRaw!N103","v":0},{"$f":"TransRaw!O103","v":0},{"$f":"TransRaw!P103","v":0},{"$f":"TransRaw!Q103","v":0},{"$f":"TransRaw!R103","v":0},{"$f":"TransRaw!S103","v":0},{"$f":"TransRaw!T103","v":0},{"$f":"TransRaw!U103","v":0},{"$f":"TransRaw!V103","v":0},{"$f":"TransRaw!W103","v":0},{"$f":"TransRaw!X103","v":0},{"$f":"TransRaw!Y103","v":0},{"$f":"TransRaw!Z103","v":0},{"$f":"TransRaw!AA103","v":0},{"$f":"TransRaw!AB103","v":0},{"$f":"TransRaw!AC103","v":0},{"$f":"TransRaw!AD103","v":0},{"$f":"TransRaw!AE103","v":0},{"$f":"TransRaw!AF103","v":0},{"$f":"TransRaw!AG103","v":0},{"$f":"TransRaw!AH103","v":0},{"$f":"TransRaw!AI103","v":0},{"$f":"TransRaw!AJ103","v":0},{"$f":"TransRaw!AK103","v":0},{"$f":"TransRaw!AL103","v":0},{"$f":"TransRaw!AM103","v":0},{"$f":"TransRaw!AN103","v":0},{"$f":"TransRaw!AO103","v":0},{"$f":"TransRaw!AP103","v":0},{"$f":"TransRaw!AQ103","v":0},{"$f":"TransRaw!AR103","v":0},{"$f":"TransRaw!AS103","v":0},{"$f":"TransRaw!AT103","v":0},{"$f":"TransRaw!AU103","v":0},{"$f":"TransRaw!AV103","v":0},{"$f":"TransRaw!AW103","v":0},{"$f":"TransRaw!AX103","v":0},{"$f":"TransRaw!AY103","v":0},{"$f":"TransRaw!AZ103","v":0},{"$f":"TransRaw!BA103","v":0},{"$f":"TransRaw!BB103","v":0},{"$f":"TransRaw!BC103","v":0},{"$f":"TransRaw!BD103","v":0}]
[null,{"$f":"TransRaw!B104","v":2024},{"$f":"TransRaw!C104","v":0},{"$f":"TransRaw!D104","v":0},{"$f":"TransRaw!E104","v":0},{"$f":"TransRaw!F104","v":0},{"$f":"TransRaw!G104","v":0},{"$f":"TransRaw!H104","v":0},{"$f":"TransRaw!I104","v":0},{"$f":"TransRaw!J104","v":0},{"$f":"TransRaw!K104","v":0},{"$f":"TransRaw!L104","v":0},{"$f":"TransRaw!M104","v":0},{"$f":"TransRaw!N104","v":0},{"$f":"TransRaw!O104","v":0},{"$f":"TransRaw!P104","v":0},{"$f":"TransRaw!Q104","v":0},{"$f":"TransRaw!R104","v":0},{"$f":"TransRaw!S104","v":0},{"$f":"TransRaw!T104","v":0},{"$f":"TransRaw!U104","v":0},{"$f":"TransRaw!V104","v":0},{"$f":"TransRaw!W104","v":0},{"$f":"TransRaw!X104","v":0},{"$f":"TransRaw!Y104","v":0},{"$f":"TransRaw!Z104","v":0},{"$f":"TransRaw!AA104","v":0},{"$f":"TransRaw!AB104","v":0},{"$f":"TransRaw!AC104","v":0},{"$f":"TransRaw!AD104","v":0},{"$f":"TransRaw!AE104","v":0},{"$f":"TransRaw!AF104","v":0},{"$f":"TransRaw!AG104","v":0},{"$f":"TransRaw!AH104","v":0},{"$f":"TransRaw!AI104","v":0},{"$f":"TransRaw!AJ104","v":0},{"$f":"TransRaw!AK104","v":0},{"$f":"TransRaw!AL104","v":0},{"$f":"TransRaw!AM104","v":0},{"$f":"TransRaw!AN104","v":0},{"$f":"TransRaw!AO104","v":0},{"$f":"TransRaw!AP104","v":0},{"$f":"TransRaw!AQ104","v":0},{"$f":"TransRaw!AR104","v":0},{"$f":"TransRaw!AS104","v":0},{"$f":"TransRaw!AT104","v":0},{"$f":"TransRaw!AU104","v":0},{"$f":"TransRaw!AV104","v":0},{"$f":"TransRaw!AW104","v":0},{"$f":"TransRaw!AX104","v":0},{"$f":"TransRaw!AY104","v":0},{"$f":"TransRaw!AZ104","v":0},{"$f":"TransRaw!BA104","v":0},{"$f":"TransRaw!BB104","v":0},{"$f":"TransRaw!BC104","v":0},{"$f":"TransRaw!BD104","v":0}]
[null,{"$f":"TransRaw!B105","v":2025},{"$f":"TransRaw!C105","v":0},{"$f":"TransRaw!D105","v":0},{"$f":"TransRaw!E105","v":0},{"$f":"TransRaw!F105","v":0},{"$f":"TransRaw!G105","v":0},{"$f":"TransRaw!H105","v":0},{"$f":"TransRaw!I105","v":0},{"$f":"TransRaw!J105","v":0},{"$f":"TransRaw!K105","v":0},{"$f":"TransRaw!L105","v":0},{"$f":"TransRaw!M105","v":0},{"$f":"TransRaw!N105","v":0},{"$f":"TransRaw!O105","v":0},{"$f":"TransRaw!P105","v":0},{"$f":"TransRaw!Q105","v":0},{"$f":"TransRaw!R105","v":0},{"$f":"TransRaw!S105","v":0},{"$f":"TransRaw!T105","v":0},{"$f":"TransRaw!U105","v":0},{"$f":"TransRaw!V105","v":0},{"$f":"TransRaw!W105","v":0},{"$f":"TransRaw!X105","v":0},{"$f":"TransRaw!Y105","v":0},{"$f":"TransRaw!Z105","v":0},{"$f":"TransRaw!AA105","v":0},{"$f":"TransRaw!AB105","v":0},{"$f":"TransRaw!AC105","v":0},{"$f":"TransRaw!AD105","v":0},{"$f":"TransRaw!AE105","v":0},{"$f":"TransRaw!AF105","v":0},{"$f":"TransRaw!AG105","v":0},{"$f":"TransRaw!AH105","v":0},{"$f":"TransRaw!AI105","v":0},{"$f":"TransRaw!AJ105","v":0},{"$f":"TransRaw!AK105","v":0},{"$f":"TransRaw!AL105","v":0},{"$f":"TransRaw!AM105","v":0},{"$f":"TransRaw!AN105","v":0},{"$f":"TransRaw!AO105","v":0},{"$f":"TransRaw!AP105","v":0},{"$f":"TransRaw!AQ105","v":0},{"$f":"TransRaw!AR105","v":0},{"$f":"TransRaw!AS105","v":0},{"$f":"TransRaw!AT105","v":0},{"$f":"TransRaw!AU105","v":0},{"$f":"TransRaw!AV105","v":0},{"$f":"TransRaw!AW105","v":0},{"$f":"TransRaw!AX105","v":0},{"$f":"TransRaw!AY105","v":0},{"$f":"TransRaw!AZ105","v":0},{"$f":"TransRaw!BA105","v":0},{"$f":"TransRaw!BB105","v":0},{"$f":"TransRaw!BC105","v":0},{"$f":"TransRaw!BD105","v":0}]
[null,{"$f":"TransRaw!B106","v":2026},{"$f":"TransRaw!C106","v":0},{"$f":"TransRaw!D106","v":0},{"$f":"TransRaw!E106","v":0},{"$f":"TransRaw!F106","v":0},{"$f":"TransRaw!G106","v":0},{"$f":"TransRaw!H106","v":0},{"$f":"TransRaw!I106","v":0},{"$f":"TransRaw!J106","v":0},{"$f":"TransRaw!K106","v":0},{"$f":"TransRaw!L106","v":0},{"$f":"TransRaw!M106","v":0},{"$f":"TransRaw!N106","v":0},{"$f":"TransRaw!O106","v":0},{"$f":"TransRaw!P106","v":0},{"$f":"TransRaw!Q106","v":0},{"$f":"TransRaw!R106","v":0},{"$f":"TransRaw!S106","v":0},{"$f":"TransRaw!T106","v":0},{"$f":"TransRaw!U106","v":0},{"$f":"TransRaw!V106","v":0},{"$f":"TransRaw!W106","v":0},{"$f":"TransRaw!X106","v":0},{"$f":"TransRaw!Y106","v":0},{"$f":"TransRaw!Z106","v":0},{"$f":"TransRaw!AA106","v":0},{"$f":"TransRaw!AB106","v":0},{"$f":"TransRaw!AC106","v":0},{"$f":"TransRaw!AD106","v":0},{"$f":"TransRaw!AE106","v":0},{"$f":"TransRaw!AF106","v":0},{"$f":"TransRaw!AG106","v":0},{"$f":"TransRaw!AH106","v":0},{"$f":"TransRaw!AI106","v":0},{"$f":"TransRaw!AJ106","v":0},{"$f":"TransRaw!AK106","v":0},{"$f":"TransRaw!AL106","v":0},{"$f":"TransRaw!AM106","v":0},{"$f":"TransRaw!AN106","v":0},{"$f":"TransRaw!AO106","v":0},{"$f":"TransRaw!AP106","v":0},{"$f":"TransRaw!AQ106","v":0},{"$f":"TransRaw!AR106","v":0},{"$f":"TransRaw!AS106","v":0},{"$f":"TransRaw!AT106","v":0},{"$f":"TransRaw!AU106","v":0},{"$f":"TransRaw!AV106","v":0},{"$f":"TransRaw!AW106","v":0},{"$f":"TransRaw!AX106","v":0},{"$f":"TransRaw!AY106","v":0},{"$f":"TransRaw!AZ106","v":0},{"$f":"TransRaw!BA106","v":0},{"$f":"TransRaw!BB106","v":0},{"$f":"TransRaw!BC106","v":0},{"$f":"TransRaw!BD106","v":0}]
[null,{"$f":"TransRaw!B107","v":2027},{"$f":"TransRaw!C107","v":0},{"$f":"TransRaw!D107","v":0},{"$f":"TransRaw!E107","v":0},{"$f":"TransRaw!F107","v":0},{"$f":"TransRaw!G107","v":0},{"$f":"TransRaw!H107","v":0},{"$f":"TransRaw!I107","v":0},{"$f":"TransRaw!J107","v":0},{"$f":"TransRaw!K107","v":0},{"$f":"TransRaw!L107","v":0},{"$f":"TransRaw!M107","v":0},{"$f":"TransRaw!N107","v":0},{"$f":"TransRaw!O107","v":0},{"$f":"TransRaw!P107","v":0},{"$f":"TransRaw!Q107","v":0},{"$f":"TransRaw!R107","v":0},{"$f":"TransRaw!S107","v":0},{"$f":"TransRaw!T107","v":0},{"$f":"TransRaw!U107","v":0},{"$f":"TransRaw!V107","v":0},{"$f":"TransRaw!W107","v":0},{"$f":"TransRaw!X107","v":0},{"$f":"TransRaw!Y107","v":0},{"$f":"TransRaw!Z107","v":0},{"$f":"TransRaw!AA107","v":0},{"$f":"TransRaw!AB107","v":0},{"$f":"TransRaw!AC107","v":0},{"$f":"TransRaw!AD107","v":0},{"$f":"TransRaw!AE107","v":0},{"$f":"TransRaw!AF107","v":0},{"$f":"TransRaw!AG107","v":0},{"$f":"TransRaw!AH107","v":0},{"$f":"TransRaw!AI107","v":0},{"$f":"TransRaw!AJ107","v":0},{"$f":"TransRaw!AK107","v":0},{"$f":"TransRaw!AL107","v":0},{"$f":"TransRaw!AM107","v":0},{"$f":"TransRaw!AN107","v":0},{"$f":"TransRaw!AO107","v":0},{"$f":"TransRaw!AP107","v":0},{"$f":"TransRaw!AQ107","v":0},{"$f":"TransRaw!AR107","v":0},{"$f":"TransRaw!AS107","v":0},{"$f":"TransRaw!AT107","v":0},{"$f":"TransRaw!AU107","v":0},{"$f":"TransRaw!AV107","v":0},{"$f":"TransRaw!AW107","v":0},{"$f":"TransRaw!AX107","v":0},{"$f":"TransRaw!AY107","v":0},{"$f":"TransRaw!AZ107","v":0},{"$f":"TransRaw!BA107","v":0},{"$f":"TransRaw!BB107","v":0},{"$f":"TransRaw!BC107","v":0},{"$f":"TransRaw!BD107","v":0}]
[null,{"$f":"TransRaw!B108","v":2028},{"$f":"TransRaw!C108","v":0},{"$f":"TransRaw!D108","v":0},{"$f":"TransRaw!E108","v":0},{"$f":"TransRaw!F108","v":0},{"$f":"TransRaw!G108","v":0},{"$f":"TransRaw!H108","v":0},{"$f":"TransRaw!I108","v":0},{"$f":"TransRaw!J108","v":0},{"$f":"TransRaw!K108","v":0},{"$f":"TransRaw!L108","v":0},{"$f":"TransRaw!M108","v":0},{"$f":"TransRaw!N108","v":0},{"$f":"TransRaw!O108","v":0},{"$f":"TransRaw!P108","v":0},{"$f":"TransRaw!Q108","v":0},{"$f":"TransRaw!R108","v":0},{"$f":"TransRaw!S108","v":0},{"$f":"TransRaw!T108","v":0},{"$f":"TransRaw!U108","v":0},{"$f":"TransRaw!V108","v":0},{"$f":"TransRaw!W108","v":0},{"$f":"TransRaw!X108","v":0},{"$f":"TransRaw!Y108","v":0},{"$f":"TransRaw!Z108","v":0},{"$f":"TransRaw!AA108","v":0},{"$f":"TransRaw!AB108","v":0},{"$f":"TransRaw!AC108","v":0},{"$f":"TransRaw!AD108","v":0},{"$f":"TransRaw!AE108","v":0},{"$f":"TransRaw!AF108","v":0},{"$f":"TransRaw!AG108","v":0},{"$f":"TransRaw!AH108","v":0},{"$f":"TransRaw!AI108","v":0},{"$f":"TransRaw!AJ108","v":0},{"$f":"TransRaw!AK108","v":0},{"$f":"TransRaw!AL108","v":0},{"$f":"TransRaw!AM108","v":0},{"$f":"TransRaw!AN108","v":0},{"$f":"TransRaw!AO108","v":0},{"$f":"TransRaw!AP108","v":0},{"$f":"TransRaw!AQ108","v":0},{"$f":"TransRaw!AR108","v":0},{"$f":"TransRaw!AS108","v":0},{"$f":"TransRaw!AT108","v":0},{"$f":"TransRaw!AU108","v":0},{"$f":"TransRaw!AV108","v":0},{"$f":"TransRaw!AW108","v":0},{"$f":"TransRaw!AX108","v":0},{"$f":"TransRaw!AY108","v":0},{"$f":"TransRaw!AZ108","v":0},{"$f":"TransRaw!BA108","v":0},{"$f":"TransRaw!BB108","v":0},{"$f":"TransRaw!BC108","v":0},{"$f":"TransRaw!BD108","v":0}]
[null,{"$f":"TransRaw!B109","v":2029},{"$f":"TransRaw!C109","v":0},{"$f":"TransRaw!D109","v":0},{"$f":"TransRaw!E109","v":0},{"$f":"TransRaw!F109","v":0},{"$f":"TransRaw!G109","v":0},{"$f":"TransRaw!H109","v":0},{"$f":"TransRaw!I109","v":0},{"$f":"TransRaw!J109","v":0},{"$f":"TransRaw!K109","v":0},{"$f":"TransRaw!L109","v":0},{"$f":"TransRaw!M109","v":0},{"$f":"TransRaw!N109","v":0},{"$f":"TransRaw!O109","v":0},{"$f":"TransRaw!P109","v":0},{"$f":"TransRaw!Q109","v":0},{"$f":"TransRaw!R109","v":0},{"$f":"TransRaw!S109","v":0},{"$f":"TransRaw!T109","v":0},{"$f":"TransRaw!U109","v":0},{"$f":"TransRaw!V109","v":0},{"$f":"TransRaw!W109","v":0},{"$f":"TransRaw!X109","v":0},{"$f":"TransRaw!Y109","v":0},{"$f":"TransRaw!Z109","v":0},{"$f":"TransRaw!AA109","v":0},{"$f":"TransRaw!AB109","v":0},{"$f":"TransRaw!AC109","v":0},{"$f":"TransRaw!AD109","v":0},{"$f":"TransRaw!AE109","v":0},{"$f":"TransRaw!AF109","v":0},{"$f":"TransRaw!AG109","v":0},{"$f":"TransRaw!AH109","v":0},{"$f":"TransRaw!AI109","v":0},{"$f":"TransRaw!AJ109","v":0},{"$f":"TransRaw!AK109","v":0},{"$f":"TransRaw!AL109","v":0},{"$f":"TransRaw!AM109","v":0},{"$f":"TransRaw!AN109","v":0},{"$f":"TransRaw!AO109","v":0},{"$f":"TransRaw!AP109","v":0},{"$f":"TransRaw!AQ109","v":0},{"$f":"TransRaw!AR109","v":0},{"$f":"TransRaw!AS109","v":0},{"$f":"TransRaw!AT109","v":0},{"$f":"TransRaw!AU109","v":0},{"$f":"TransRaw!AV109","v":0},{"$f":"TransRaw!AW109","v":0},{"$f":"TransRaw!AX109","v":0},{"$f":"TransRaw!AY109","v":0},{"$f":"TransRaw!AZ109","v":0},{"$f":"TransRaw!BA109","v":0},{"$f":"TransRaw!BB109","v":0},{"$f":"TransRaw!BC109","v":0},{"$f":"TransRaw!BD109","v":0}]
[null,{"$f":"TransRaw!B110","v":2030},{"$f":"TransRaw!C110","v":0},{"$f":"TransRaw!D110","v":0},{"$f":"TransRaw!E110","v":0},{"$f":"TransRaw!F110","v":0},{"$f":"TransRaw!G110","v":0},{"$f":"TransRaw!H110","v":0},{"$f":"TransRaw!I110","v":0},{"$f":"TransRaw!J110","v":0},{"$f":"TransRaw!K110","v":0},{"$f":"TransRaw!L110","v":0},{"$f":"TransRaw!M110","v":0},{"$f":"TransRaw!N110","v":0},{"$f":"TransRaw!O110","v":0},{"$f":"TransRaw!P110","v":0},{"$f":"TransRaw!Q110","v":0},{"$f":"TransRaw!R110","v":0},{"$f":"TransRaw!S110","v":0},{"$f":"TransRaw!T110","v":0},{"$f":"TransRaw!U110","v":0},{"$f":"TransRaw!V110","v":0},{"$f":"TransRaw!W110","v":0},{"$f":"TransRaw!X110","v":0},{"$f":"TransRaw!Y110","v":0},{"$f":"TransRaw!Z110","v":0},{"$f":"TransRaw!AA110","v":0},{"$f":"TransRaw!AB110","v":0},{"$f":"TransRaw!AC110","v":0},{"$f":"TransRaw!AD110","v":0},{"$f":"TransRaw!AE110","v":0},{"$f":"TransRaw!AF110","v":0},{"$f":"TransRaw!AG110","v":0},{"$f":"TransRaw!AH110","v":0},{"$f":"TransRaw!AI110","v":0},{"$f":"TransRaw!AJ110","v":0},{"$f":"TransRaw!AK110","v":0},{"$f":"TransRaw!AL110","v":0},{"$f":"TransRaw!AM110","v":0},{"$f":"TransRaw!AN110","v":0},{"$f":"TransRaw!AO110","v":0},{"$f":"TransRaw!AP110","v":0},{"$f":"TransRaw!AQ110","v":0},{"$f":"TransRaw!AR110","v":0},{"$f":"TransRaw!AS110","v":0},{"$f":"TransRaw!AT110","v":0},{"$f":"TransRaw!AU110","v":0},{"$f":"TransRaw!AV110","v":0},{"$f":"TransRaw!AW110","v":0},{"$f":"TransRaw!AX110","v":0},{"$f":"TransRaw!AY110","v":0},{"$f":"TransRaw!AZ110","v":0},{"$f":"TransRaw!BA110","v":0},{"$f":"TransRaw!BB110","v":0},{"$f":"TransRaw!BC110","v":0},{"$f":"TransRaw!BD110","v":0}]
[null,{"$f":"TransRaw!B111","v":2031},{"$f":"TransRaw!C111","v":0},{"$f":"TransRaw!D111","v":0},{"$f":"TransRaw!E111","v":0},{"$f":"TransRaw!F111","v":0},{"$f":"TransRaw!G111","v":0},{"$f":"TransRaw!H111","v":0},{"$f":"TransRaw!I111","v":0},{"$f":"TransRaw!J111","v":0},{"$f":"TransRaw!K111","v":0},{"$f":"TransRaw!L111","v":0},{"$f":"TransRaw!M111","v":0},{"$f":"TransRaw!N111","v":0},{"$f":"TransRaw!O111","v":0},{"$f":"TransRaw!P111","v":0},{"$f":"TransRaw!Q111","v":0},{"$f":"TransRaw!R111","v":0},{"$f":"TransRaw!S111","v":0},{"$f":"TransRaw!T111","v":0},{"$f":"TransRaw!U111","v":0},{"$f":"TransRaw!V111","v":0},{"$f":"TransRaw!W111","v":0},{"$f":"TransRaw!X111","v":0},{"$f":"TransRaw!Y111","v":0},{"$f":"TransRaw!Z111","v":0},{"$f":"TransRaw!AA111","v":0},{"$f":"TransRaw!AB111","v":0},{"$f":"TransRaw!AC111","v":0},{"$f":"TransRaw!AD111","v":0},{"$f":"TransRaw!AE111","v":0},{"$f":"TransRaw!AF111","v":0},{"$f":"TransRaw!AG111","v":0},{"$f":"TransRaw!AH111","v":0},{"$f":"TransRaw!AI111","v":0},{"$f":"TransRaw!AJ111","v":0},{"$f":"TransRaw!AK111","v":0},{"$f":"TransRaw!AL111","v":0},{"$f":"TransRaw!AM111","v":0},{"$f":"TransRaw!AN111","v":0},{"$f":"TransRaw!AO111","v":0},{"$f":"TransRaw!AP111","v":0},{"$f":"TransRaw!AQ111","v":0},{"$f":"TransRaw!AR111","v":0},{"$f":"TransRaw!AS111","v":0},{"$f":"TransRaw!AT111","v":0},{"$f":"TransRaw!AU111","v":0},{"$f":"TransRaw!AV111","v":0},{"$f":"TransRaw!AW111","v":0},{"$f":"TransRaw!AX111","v":0},{"$f":"TransRaw!AY111","v":0},{"$f":"TransRaw!AZ111","v":0},{"$f":"TransRaw!BA111","v":0},{"$f":"TransRaw!BB111","v":0},{"$f":"TransRaw!BC111","v":0},{"$f":"TransRaw!BD111","v":0}]
[null,{"$f":"TransRaw!B112","v":2040},{"$f":"TransRaw!C112","v":0},{"$f":"TransRaw!D112","v":0},{"$f":"TransRaw!E112","v":0},{"$f":"TransRaw!F112","v":0},{"$f":"TransRaw!G112","v":0},{"$f":"TransRaw!H112","v":0},{"$f":"TransRaw!I112","v":0},{"$f":"TransRaw!J112","v":0},{"$f":"TransRaw!K112","v":0},{"$f":"TransRaw!L112","v":0},{"$f":"TransRaw!M112","v":0},{"$f":"TransRaw!N112","v":0},{"$f":"TransRaw!O112","v":0},{"$f":"TransRaw!P112","v":0},{"$f":"TransRaw!Q112","v":0},{"$f":"TransRaw!R112","v":0},{"$f":"TransRaw!S112","v":0},{"$f":"TransRaw!T112","v":0},{"$f":"TransRaw!U112","v":0},{"$f":"TransRaw!V112","v":0},{"$f":"TransRaw!W112","v":0},{"$f":"TransRaw!X112","v":0},{"$f":"TransRaw!Y112","v":0},{"$f":"TransRaw!Z112","v":0},{"$f":"TransRaw!AA112","v":0},{"$f":"TransRaw!AB112","v":0},{"$f":"TransRaw!AC112","v":0},{"$f":"TransRaw!AD112","v":0},{"$f":"TransRaw!AE112","v":0},{"$f":"TransRaw!AF112","v":0},{"$f":"TransRaw!AG112","v":0},{"$f":"TransRaw!AH112","v":0},{"$f":"TransRaw!AI112","v":0},{"$f":"TransRaw!AJ112","v":0},{"$f":"TransRaw!AK112","v":0},{"$f":"TransRaw!AL112","v":0},{"$f":"TransRaw!AM112","v":0},{"$f":"TransRaw!AN112","v":0},{"$f":"TransRaw!AO112","v":0},{"$f":"TransRaw!AP112","v":0},{"$f":"TransRaw!AQ112","v":0},{"$f":"TransRaw!AR112","v":0},{"$f":"TransRaw!AS112","v":0},{"$f":"TransRaw!AT112","v":0},{"$f":"TransRaw!AU112","v":0},{"$f":"TransRaw!AV112","v":0},{"$f":"TransRaw!AW112","v":0},{"$f":"TransRaw!AX112","v":0},{"$f":"TransRaw!AY112","v":0},{"$f":"TransRaw!AZ112","v":0},{"$f":"TransRaw!BA112","v":0},{"$f":"TransRaw!BB112","v":0},{"$f":"TransRaw!BC112","v":0},{"$f":"TransRaw!BD112","v":0}]
[null,{"$f":"TransRaw!B113","v":2050},{"$f":"TransRaw!C113","v":0},{"$f":"TransRaw!D113","v":0},{"$f":"TransRaw!E113","v":0},{"$f":"TransRaw!F113","v":0},{"$f":"TransRaw!G113","v":0},{"$f":"TransRaw!H113","v":0},{"$f":"TransRaw!I113","v":0},{"$f":"TransRaw!J113","v":0},{"$f":"TransRaw!K113","v":0},{"$f":"TransRaw!L113","v":0},{"$f":"TransRaw!M113","v":0},{"$f":"TransRaw!N113","v":0},{"$f":"TransRaw!O113","v":0},{"$f":"TransRaw!P113","v":0},{"$f":"TransRaw!Q113","v":0},{"$f":"TransRaw!R113","v":0},{"$f":"TransRaw!S113","v":0},{"$f":"TransRaw!T113","v":0},{"$f":"TransRaw!U113","v":0},{"$f":"TransRaw!V113","v":0},{"$f":"TransRaw!W113","v":0},{"$f":"TransRaw!X113","v":0},{"$f":"TransRaw!Y113","v":0},{"$f":"TransRaw!Z113","v":0},{"$f":"TransRaw!AA113","v":0},{"$f":"TransRaw!AB113","v":0},{"$f":"TransRaw!AC113","v":0},{"$f":"TransRaw!AD113","v":0},{"$f":"TransRaw!AE113","v":0},{"$f":"TransRaw!AF113","v":0},{"$f":"TransRaw!AG113","v":0},{"$f":"TransRaw!AH113","v":0},{"$f":"TransRaw!AI113","v":2.2200000000000002},{"$f":"TransRaw!AJ113","v":0},{"$f":"TransRaw!AK113","v":7.44},{"$f":"TransRaw!AL113","v":0},{"$f":"TransRaw!AM113","v":0},{"$f":"TransRaw!AN113","v":0},{"$f":"TransRaw!AO113","v":0},{"$f":"TransRaw!AP113","v":0},{"$f":"TransRaw!AQ113","v":0},{"$f":"TransRaw!AR113","v":4.0199999999999996},{"$f":"TransRaw!AS113","v":0},{"$f":"TransRaw!AT113","v":0},{"$f":"TransRaw!AU113","v":0},{"$f":"TransRaw!AV113","v":0},{"$f":"TransRaw!AW113","v":0},{"$f":"TransRaw!AX113","v":0},{"$f":"TransRaw!AY113","v":0},{"$f":"TransRaw!AZ113","v":0},{"$f":"TransRaw!BA113","v":8.14},{"$f":"TransRaw!BB113","v":0},{"$f":"TransRaw!BC113","v":9.41},{"$f":"TransRaw!BD113","v":0}]
[null,{"$f":"TransRaw!B114","v":0},{"$f":"TransRaw!C114","v":0},{"$f":"TransRaw!D114","v":0},{"$f":"TransRaw!E114","v":0},{"$f":"TransRaw!F114","v":0},{"$f":"TransRaw!G114","v":0},{"$f":"TransRaw!H114","v":0},{"$f":"TransRaw!I114","v":0},{"$f":"TransRaw!J114","v":0},{"$f":"TransRaw!K114","v":0},{"$f":"TransRaw!L114","v":0},{"$f":"TransRaw!M114","v":0},{"$f":"TransRaw!N114","v":0},{"$f":"TransRaw!O114","v":0},{"$f":"TransRaw!P114","v":0},{"$f":"TransRaw!Q114","v":0},{"$f":"TransRaw!R114","v":0},{"$f":"TransRaw!S114","v":0},{"$f":"TransRaw!T114","v":0},{"$f":"TransRaw!U114","v":0},{"$f":"TransRaw!V114","v":0},{"$f":"TransRaw!W114","v":0},{"$f":"TransRaw!X114","v":0},{"$f":"TransRaw!Y114","v":0},{"$f":"TransRaw!Z114","v":0},{"$f":"TransRaw!AA114","v":0},{"$f":"TransRaw!AB114","v":0},{"$f":"TransRaw!AC114","v":0},{"$f":"TransRaw!AD114","v":0},{"$f":"TransRaw!AE114","v":0},{"$f":"TransRaw!AF114","v":0},{"$f":"TransRaw!AG114","v":0},{"$f":"TransRaw!AH114","v":0},{"$f":"TransRaw!AI114","v":0},{"$f":"TransRaw!AJ114","v":0},{"$f":"TransRaw!AK114","v":0},{"$f":"TransRaw!AL114","v":0},{"$f":"TransRaw!AM114","v":0},{"$f":"TransRaw!AN114","v":0},{"$f":"TransRaw!AO114","v":0},{"$f":"TransRaw!AP114","v":0},{"$f":"TransRaw!AQ114","v":0},{"$f":"TransRaw!AR114","v":0},{"$f":"TransRaw!AS114","v":0},{"$f":"TransRaw!AT114","v":0},{"$f":"TransRaw!AU114","v":0},{"$f":"TransRaw!AV114","v":0},{"$f":"TransRaw!AW114","v":0},{"$f":"TransRaw!AX114","v":0},{"$f":"TransRaw!AY114","v":0},{"$f":"TransRaw!AZ114","v":0},{"$f":"TransRaw!BA114","v":0},{"$f":"TransRaw!BB114","v":0},{"$f":"TransRaw!BC114","v":0},{"$f":"TransRaw!BD114","v":0}]

{"sheet":"DemandsPrices","index":9,"n_rows":134,"n_cols":89,"rows_kept":134,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,1,{"$f":"G1+1","v":2},{"$f":"H1+1","v":3},4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,null,"BUw","CIw","GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
["GWh",null,"Demand",null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G1","v":1},{"$f":"H1","v":2},3,4,5,6,7,8,9,10,11,12,13]
[null,null,{"$f":"C7&C9","v":"BUwIndustry"},{"$f":"D7&D9","v":"BUwUrban"},"BUwRural","BUwSum","CIwIndustry","CIwUrban","CIwRural","CIwSum","GAwIndustry","GAwUrban","GAwRural","GAwSum","GHwIndustry","GHwUrban","GHwRural","GHwSum","GUwIndustry","GUwUrban","GUwRural","GUwSum","GBwIndustry","GBwUrban","GBwRural","GBwSum","LIwIndustry","LIwUrban","LIwRural","LIwSum","MAwIndustry","MAwUrban","MAwRural","MAwSum","NIwIndustry","NIwUrban","NIwRural","NIwSum","NGwIndustry","NGwUrban","NGwRural","NGwSum","SEwIndustry","SEwUrban","SEwRural","SEwSum","SIwIndustry","SIwUrban","SIwRural","SIwSum","TBwIndustry","TBwUrban","TBwRural","TBwSum",null,null,{"$f":"G2","v":"BUw"},{"$f":"H2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw",{"$f":"S2","v":"TBw"}]
[null,null,{"$f":"C$7&\"FinaleElc\"","v":"BUwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&C$7&\"!$A$12:$A$540\"),C5,INDIRECT(\"Raw\"&C$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"G$7&\"FinaleElc\"","v":"CIwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&G$7&\"!$A$12:$A$540\"),G5,INDIRECT(\"Raw\"&G$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"K$7&\"FinaleElc\"","v":"GAwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&K$7&\"!$A$12:$A$540\"),K5,INDIRECT(\"Raw\"&K$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"O$7&\"FinaleElc\"","v":"GHwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&O$7&\"!$A$12:$A$540\"),O5,INDIRECT(\"Raw\"&O$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"S$7&\"FinaleElc\"","v":"GUwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&S$7&\"!$A$12:$A$540\"),S5,INDIRECT(\"Raw\"&S$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"W$7&\"FinaleElc\"","v":"GBwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&W$7&\"!$A$12:$A$540\"),W5,INDIRECT(\"Raw\"&W$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AA$7&\"FinaleElc\"","v":"LIwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AA$7&\"!$A$12:$A$540\"),AA5,INDIRECT(\"Raw\"&AA$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AE$7&\"FinaleElc\"","v":"MAwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AE$7&\"!$A$12:$A$540\"),AE5,INDIRECT(\"Raw\"&AE$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AI$7&\"FinaleElc\"","v":"NIwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AI$7&\"!$A$12:$A$540\"),AI5,INDIRECT(\"Raw\"&AI$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AM$7&\"FinaleElc\"","v":"NGwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AM$7&\"!$A$12:$A$540\"),AM5,INDIRECT(\"Raw\"&AM$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AQ$7&\"FinaleElc\"","v":"SEwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AQ$7&\"!$A$12:$A$540\"),AQ5,INDIRECT(\"Raw\"&AQ$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AU$7&\"FinaleElc\"","v":"SIwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AU$7&\"!$A$12:$A$540\"),AU5,INDIRECT(\"Raw\"&AU$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3},null,{"$f":"AY$7&\"FinaleElc\"","v":"TBwFinaleElc"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AY$7&\"!$A$12:$A$540\"),AY5,INDIRECT(\"Raw\"&AY$7&\"!$B$12:$B$540\"))","v":478},{"$f":"$E$3","v":3}]
[null,null,1,1,1,1,{"$f":"C6+1","v":2},{"$f":"D6+1","v":2},2,2,3,{"$f":"H6+1","v":3},{"$f":"I6+1","v":3},{"$f":"J6+1","v":3},4,{"$f":"L6+1","v":4},{"$f":"M6+1","v":4},{"$f":"N6+1","v":4},5,{"$f":"P6+1","v":5},{"$f":"Q6+1","v":5},{"$f":"R6+1","v":5},6,{"$f":"T6+1","v":6},{"$f":"U6+1","v":6},{"$f":"V6+1","v":6},7,{"$f":"X6+1","v":7},{"$f":"Y6+1","v":7},{"$f":"Z6+1","v":7},8,{"$f":"AB6+1","v":8},{"$f":"AC6+1","v":8},{"$f":"AD6+1","v":8},9,{"$f":"AF6+1","v":9},{"$f":"AG6+1","v":9},{"$f":"AH6+1","v":9},10,{"$f":"AJ6+1","v":10},{"$f":"AK6+1","v":10},{"$f":"AL6+1","v":10},11,{"$f":"AN6+1","v":11},{"$f":"AO6+1","v":11},{"$f":"AP6+1","v":11},12,{"$f":"AR6+1","v":12},{"$f":"AS6+1","v":12},{"$f":"AT6+1","v":12},13,{"$f":"AV6+1","v":13},{"$f":"AW6+1","v":13},{"$f":"AX6+1","v":13}]
[null,null,{"$f":"OFFSET($F$2,0,C6)","v":"BUw"},{"$f":"OFFSET($F$2,0,D6)","v":"BUw"},"BUw","BUw",{"$f":"OFFSET($F$2,0,G6)","v":"CIw"},{"$f":"OFFSET($F$2,0,H6)","v":"CIw"},"CIw","CIw","GAw",{"$f":"OFFSET($F$2,0,L6)","v":"GAw"},{"$f":"OFFSET($F$2,0,M6)","v":"GAw"},{"$f":"OFFSET($F$2,0,N6)","v":"GAw"},"GHw",{"$f":"OFFSET($F$2,0,P6)","v":"GHw"},{"$f":"OFFSET($F$2,0,Q6)","v":"GHw"},{"$f":"OFFSET($F$2,0,R6)","v":"GHw"},"GUw",{"$f":"OFFSET($F$2,0,T6)","v":"GUw"},{"$f":"OFFSET($F$2,0,U6)","v":"GUw"},{"$f":"OFFSET($F$2,0,V6)","v":"GUw"},"GBw",{"$f":"OFFSET($F$2,0,X6)","v":"GBw"},{"$f":"OFFSET($F$2,0,Y6)","v":"GBw"},{"$f":"OFFSET($F$2,0,Z6)","v":"GBw"},"LIw",{"$f":"OFFSET($F$2,0,AB6)","v":"LIw"},{"$f":"OFFSET($F$2,0,AC6)","v":"LIw"},{"$f":"OFFSET($F$2,0,AD6)","v":"LIw"},"MAw",{"$f":"OFFSET($F$2,0,AF6)","v":"MAw"},{"$f":"OFFSET($F$2,0,AG6)","v":"MAw"},{"$f":"OFFSET($F$2,0,AH6)","v":"MAw"},"NIw",{"$f":"OFFSET($F$2,0,AJ6)","v":"NIw"},{"$f":"OFFSET($F$2,0,AK6)","v":"NIw"},{"$f":"OFFSET($F$2,0,AL6)","v":"NIw"},"NGw",{"$f":"OFFSET($F$2,0,AN6)","v":"NGw"},{"$f":"OFFSET($F$2,0,AO6)","v":"NGw"},{"$f":"OFFSET($F$2,0,AP6)","v":"NGw"},"SEw",{"$f":"OFFSET($F$2,0,AR6)","v":"SEw"},{"$f":"OFFSET($F$2,0,AS6)","v":"SEw"},{"$f":"OFFSET($F$2,0,AT6)","v":"SEw"},"SIw",{"$f":"OFFSET($F$2,0,AV6)","v":"SIw"},{"$f":"OFFSET($F$2,0,AW6)","v":"SIw"},{"$f":"OFFSET($F$2,0,AX6)","v":"SIw"},"TBw",{"$f":"OFFSET($F$2,0,AZ6)","v":"TBw"},{"$f":"OFFSET($F$2,0,BA6)","v":"TBw"},{"$f":"OFFSET($F$2,0,BB6)","v":"TBw"}]
[null,null,"Ele","Urb","Rur",null,{"$f":"C8","v":"Ele"},{"$f":"D8","v":"Urb"},"Rur",null,{"$f":"G8","v":"Ele"},{"$f":"H8","v":"Urb"},{"$f":"I8","v":"Rur"},null,{"$f":"K8","v":"Ele"},{"$f":"L8","v":"Urb"},{"$f":"M8","v":"Rur"},null,{"$f":"O8","v":"Ele"},{"$f":"P8","v":"Urb"},{"$f":"Q8","v":"Rur"},null,{"$f":"S8","v":"Ele"},{"$f":"T8","v":"Urb"},{"$f":"U8","v":"Rur"},null,{"$f":"W8","v":"Ele"},{"$f":"X8","v":"Urb"},{"$f":"Y8","v":"Rur"},null,{"$f":"AA8","v":"Ele"},{"$f":"AB8","v":"Urb"},{"$f":"AC8","v":"Rur"},null,{"$f":"AE8","v":"Ele"},{"$f":"AF8","v":"Urb"},{"$f":"AG8","v":"Rur"},null,{"$f":"AI8","v":"Ele"},{"$f":"AJ8","v":"Urb"},{"$f":"AK8","v":"Rur"},null,{"$f":"AM8","v":"Ele"},{"$f":"AN8","v":"Urb"},{"$f":"AO8","v":"Rur"},null,{"$f":"AQ8","v":"Ele"},{"$f":"AR8","v":"Urb"},{"$f":"AS8","v":"Rur"},null,{"$f":"AU8","v":"Ele"},{"$f":"AV8","v":"Urb"},{"$f":"AW8","v":"Rur"}]
[null,null,"Industry","Urban","Rural","Sum",{"$f":"C9","v":"Industry"},"Urban","Rural",{"$f":"F9","v":"Sum"},"Industry","Urban","Rural",{"$f":"J9","v":"Sum"},"Industry","Urban","Rural",{"$f":"N9","v":"Sum"},"Industry","Urban","Rural",{"$f":"R9","v":"Sum"},"Industry","Urban","Rural",{"$f":"V9","v":"Sum"},"Industry","Urban","Rural",{"$f":"Z9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AD9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AH9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AL9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AP9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AT9","v":"Sum"},"Industry","Urban","Rural",{"$f":"AX9","v":"Sum"},null,null,{"$f":"OFFSET(Single!$H$3,0,BE3)","v":"Burkina"},{"$f":"OFFSET(Single!$H$3,0,BF3)","v":"Cote d'Ivoire"},{"$f":"OFFSET(Single!$H$3,0,BG3)","v":"Gambia"},{"$f":"OFFSET(Single!$H$3,0,BH3)","v":"Ghana"},{"$f":"OFFSET(Single!$H$3,0,BI3)","v":"Guinea"},{"$f":"OFFSET(Single!$H$3,0,BJ3)","v":"Guinea-Bissau"},{"$f":"OFFSET(Single!$H$3,0,BK3)","v":"Liberia"},{"$f":"OFFSET(Single!$H$3,0,BL3)","v":"Mali"},{"$f":"OFFSET(Single!$H$3,0,BM3)","v":"Niger"},{"$f":"OFFSET(Single!$H$3,0,BN3)","v":"Nigeria"},{"$f":"OFFSET(Single!$H$3,0,BO3)","v":"Senegal"},{"$f":"OFFSET(Single!$H$3,0,BP3)","v":"Sierra Leone"},{"$f":"OFFSET(Single!$H$3,0,BQ3)","v":"Togo/Benin"},"Sum"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A10,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),C$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A10,1,1,50))*8.76","v":79.715999999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),D$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A10,1,1,50))*8.76","v":642.10799999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),E$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A10,1,1,50))*8.76","v":14.016},{"$f":"SUM(C10:E10)","v":735.83999999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),G$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A10,1,1,50))*8.76","v":541.36799999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),H$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A10,1,1,50))*8.76","v":3912.2159999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),I$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A10,1,1,50))*8.76","v":83.22},{"$f":"SUM(G10:I10)","v":4536.8040000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$5,1,1,50),K$8,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$5+$A10,1,1,50))*8.76","v":20.148},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$5,1,1,50),L$8,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$5+$A10,1,1,50))*8.76","v":149.79600000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$5,1,1,50),M$8,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$5+$A10,1,1,50))*8.76","v":2.6279999999999997},{"$f":"SUM(K10:M10)","v":172.572},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),Q$5,1,1,50),O$8,OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),P$5+$A10,1,1,50))*8.76","v":840.08400000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),Q$5,1,1,50),P$8,OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),P$5+$A10,1,1,50))*8.76","v":7474.9079999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),Q$5,1,1,50),Q$8,OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),P$5+$A10,1,1,50))*8.76","v":128.77199999999999},{"$f":"SUM(O10:Q10)","v":8443.764000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),U$5,1,1,50),S$8,OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),T$5+$A10,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),U$5,1,1,50),T$8,OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),T$5+$A10,1,1,50))*8.76","v":424.86},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),U$5,1,1,50),U$8,OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),T$5+$A10,1,1,50))*8.76","v":7.8840000000000003},{"$f":"SUM(S10:U10)","v":432.74400000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),Y$5,1,1,50),W$8,OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),X$5+$A10,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),Y$5,1,1,50),X$8,OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),X$5+$A10,1,1,50))*8.76","v":98.111999999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),Y$5,1,1,50),Y$8,OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),X$5+$A10,1,1,50))*8.76","v":1.752},{"$f":"SUM(W10:Y10)","v":99.86399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AC$5,1,1,50),AA$8,OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AB$5+$A10,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AC$5,1,1,50),AB$8,OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AB$5+$A10,1,1,50))*8.76","v":23.652000000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AC$5,1,1,50),AC$8,OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AB$5+$A10,1,1,50))*8.76","v":0.876},{"$f":"SUM(AA10:AC10)","v":24.528000000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AG$5,1,1,50),AE$8,OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AF$5+$A10,1,1,50))*8.76","v":102.49199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AG$5,1,1,50),AF$8,OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AF$5+$A10,1,1,50))*8.76","v":743.72400000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AG$5,1,1,50),AG$8,OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AF$5+$A10,1,1,50))*8.76","v":15.768000000000001},{"$f":"SUM(AE10:AG10)","v":861.98400000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AK$5,1,1,50),AI$8,OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AJ$5+$A10,1,1,50))*8.76","v":77.963999999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AK$5,1,1,50),AJ$8,OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AJ$5+$A10,1,1,50))*8.76","v":614.07599999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AK$5,1,1,50),AK$8,OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AJ$5+$A10,1,1,50))*8.76","v":12.263999999999999},{"$f":"SUM(AI10:AK10)","v":704.30399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AO$5,1,1,50),AM$8,OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AN$5+$A10,1,1,50))*8.76","v":2157.5880000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AO$5,1,1,50),AN$8,OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AN$5+$A10,1,1,50))*8.76","v":17052.216},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AO$5,1,1,50),AO$8,OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AN$5+$A10,1,1,50))*8.76","v":308.35200000000003},{"$f":"SUM(AM10:AO10)","v":19518.155999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AS$5,1,1,50),AQ$8,OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AR$5+$A10,1,1,50))*8.76","v":232.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AS$5,1,1,50),AR$8,OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AR$5+$A10,1,1,50))*8.76","v":1657.3919999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AS$5,1,1,50),AS$8,OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AR$5+$A10,1,1,50))*8.76","v":35.915999999999997},{"$f":"SUM(AQ10:AS10)","v":1925.4479999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AW$5,1,1,50),AU$8,OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AV$5+$A10,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AW$5,1,1,50),AV$8,OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AV$5+$A10,1,1,50))*8.76","v":113.004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AW$5,1,1,50),AW$8,OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AV$5+$A10,1,1,50))*8.76","v":1.752},{"$f":"SUM(AU10:AW10)","v":114.756},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),BA$5,1,1,50),AY$8,OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),AZ$5+$A10,1,1,50))*8.76","v":193.596},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),BA$5,1,1,50),AZ$8,OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),AZ$5+$A10,1,1,50))*8.76","v":1401.6},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),BA$5,1,1,50),BA$8,OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),AZ$5+$A10,1,1,50))*8.76","v":29.783999999999999},{"$f":"SUM(AY10:BA10)","v":1624.98},null,{"$f":"B10","v":2010},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C10:$BB10)","v":735.83999999999992},{"$f":"SUMIF($C$4:$BB$4,BF$4&\"Sum\",$C10:$BB10)","v":4536.8040000000001},172.572,8443.764000000001,432.74400000000003,99.86399999999999,24.528000000000002,861.98400000000004,704.30399999999997,19518.155999999999,1925.4479999999996,114.756,1624.98,{"$f":"SUM(BE10:BQ10)","v":39195.743999999999}]
[{"$f":"A10+1","v":5},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A11,0)","v":2011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),C$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A11,1,1,50))*8.76","v":97.23599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),D$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A11,1,1,50))*8.76","v":627.21599999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$5,1,1,50),E$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$5+$A11,1,1,50))*8.76","v":15.768000000000001},{"$f":"SUM(C11:E11)","v":740.21999999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),G$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A11,1,1,50))*8.76","v":671.01599999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),H$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A11,1,1,50))*8.76","v":3986.6759999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$5,1,1,50),I$8,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$5+$A11,1,1,50))*8.76","v":94.608000000000004},{"$f":"SUM(G11:I11)","v":4752.3},33.287999999999997,143.66399999999999,3.504,180.45599999999999,1241.2919999999999,7374.1679999999997,175.2,8790.66,0,431.86799999999994,9.636000000000001,441.50399999999996,0,99.864000000000004,2.6279999999999997,102.492,0,33.287999999999997,0.876,34.163999999999994,169.06800000000001,722.69999999999993,17.52,909.2879999999999,102.49199999999999,603.56400000000008,14.016,720.072,4732.152,27783.215999999997,579.91200000000003,33095.279999999992,296.08799999999997,1742.364,42.047999999999995,2080.5,325.87200000000001,143.66399999999999,3.504,473.04,266.30399999999997,1582.0559999999998,37.667999999999999,1886.0279999999996,null,{"$f":"B11","v":2011},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C11:$BB11)","v":740.21999999999991},4752.3,180.45599999999999,8790.66,441.50399999999996,102.492,34.163999999999994,909.2879999999999,720.072,33095.279999999992,2080.5,473.04,1886.0279999999996,{"$f":"SUM(BE11:BQ11)","v":54206.003999999994}]
[{"$f":"A11+1","v":6},2012,121.764,656.12400000000002,17.52,795.40800000000002,833.07599999999991,4182.0239999999994,110.37599999999999,5125.4759999999997,63.072000000000003,193.596,5.2559999999999993,261.92399999999998,1529.4959999999999,7679.8919999999998,203.232,9412.619999999999,0,547.5,14.016,561.51599999999996,0,107.748,2.6279999999999997,110.376,30.66,75.335999999999999,1.752,107.74799999999999,252.28800000000001,732.3359999999999,21.023999999999997,1005.6479999999999,135.78,624.58799999999997,16.643999999999998,777.01199999999994,8649.6239999999998,39793.175999999999,953.08799999999997,49395.888000000006,389.82,1938.588,51.684000000000005,2380.0920000000001,325.87200000000001,191.84399999999999,5.2559999999999993,522.97199999999998,360.036,1808.0640000000001,48.18,2216.2799999999997,null,2012,795.40800000000002,5125.4759999999997,261.92399999999998,9412.619999999999,561.51599999999996,110.376,107.74799999999999,1005.6479999999999,777.01199999999994,49395.888000000006,2380.0920000000001,522.97199999999998,2216.2799999999997,72672.960000000006]
[7,2013,149.79600000000002,689.41200000000003,21.023999999999997,860.23200000000008,1012.6559999999999,4382.6279999999997,128.77199999999999,5524.0559999999996,96.36,226.00800000000001,7.8840000000000003,330.25200000000001,1945.596,8420.112000000001,247.03199999999998,10612.74,0,682.404,21.023999999999997,703.428,0,114.756,3.504,118.26,121.764,119.136,3.504,244.40399999999997,360.036,762.99599999999998,26.28,1149.3119999999999,172.572,644.73599999999999,19.272000000000002,836.58,10847.508,40465.067999999999,1105.5119999999999,52418.088000000003,468.65999999999997,2011.2959999999998,59.567999999999998,2539.5239999999999,587.79599999999994,264.55199999999996,8.76,861.10799999999995,447.63600000000002,1935.96,56.94,2440.5360000000001,null,2013,860.23200000000008,5524.0559999999996,330.25200000000001,10612.74,703.428,118.26,244.40399999999997,1149.3119999999999,836.58,52418.088000000003,2539.5239999999999,861.10799999999995,2440.5360000000001,78638.51999999999]
[8,2014,182.208,726.20400000000006,23.652000000000001,932.06400000000008,1214.136,4595.4960000000001,148.04399999999998,5957.6759999999995,138.40800000000002,256.66800000000001,9.636000000000001,404.71200000000005,2302.1280000000002,8711.82,281.19600000000003,11295.144,0,815.55599999999993,29.783999999999999,845.33999999999992,0,123.51599999999999,4.38,127.89599999999999,611.44799999999998,166.44,6.1319999999999997,784.01999999999987,668.38799999999992,1072.2239999999999,42.923999999999999,1783.5359999999998,213.74399999999997,662.25599999999997,21.9,897.9,13305.564,41212.296000000002,1278.96,55796.82,556.26,2090.136,68.328000000000003,2714.7239999999997,847.96799999999996,358.28399999999999,14.016,1220.268,547.5,2072.616,66.575999999999993,2686.692,null,2014,932.06400000000008,5957.6759999999995,404.71200000000005,11295.144,845.33999999999992,127.89599999999999,784.01999999999987,1783.5359999999998,897.9,55796.82,2714.7239999999997,1220.268,2686.692,85446.792000000001]
[9,2015,218.124,763.87199999999996,27.155999999999999,1009.1519999999999,1439.268,4821.5039999999999,170.82,6431.5919999999996,190.96799999999999,284.7,12.263999999999999,487.93200000000002,2691.9479999999999,9014.0399999999991,318.86399999999998,12024.851999999999,0,1169.46,50.808,1220.268,0,132.27599999999998,5.2559999999999993,137.53199999999998,1101.1320000000001,196.22399999999999,9.636000000000001,1306.992,828.69599999999991,1030.1759999999999,49.055999999999997,1907.9279999999999,287.32799999999997,751.60799999999995,28.032,1066.9679999999998,16020.287999999999,41900.831999999995,1470.8040000000001,59391.923999999999,697.29599999999994,2321.4,82.343999999999994,3101.04,847.96799999999996,437.12399999999997,21.023999999999997,1306.1159999999998,660.50400000000002,2211.9,77.963999999999999,2950.3679999999999,null,2015,1009.1519999999999,6431.5919999999996,487.93200000000002,12024.851999999999,1220.268,137.53199999999998,1306.992,1907.9279999999999,1066.9679999999998,59391.923999999999,3101.04,1306.1159999999998,2950.3679999999999,92342.66399999999]
[10,2016,247.03199999999998,810.3,33.287999999999997,1090.6199999999999,1679.2919999999999,5034.3720000000003,182.208,6895.8720000000003,236.51999999999998,373.17599999999999,18.396000000000001,628.09199999999987,3117.6839999999997,9349.5479999999989,338.13600000000002,12805.367999999999,2460.6839999999997,1292.9759999999999,70.955999999999989,3824.616,326.74799999999999,141.036,7.008,474.79199999999997,1713.4559999999999,208.488,13.14,1935.0840000000001,1132.6680000000001,1298.232,72.707999999999998,2503.6080000000002,328.5,770.00400000000002,34.164000000000001,1132.6679999999999,18331.175999999999,43010.723999999995,1790.5440000000001,63132.443999999996,883.00799999999992,2620.9919999999997,108.624,3612.6239999999993,1500.588,532.60799999999995,34.164000000000001,2067.36,786.64799999999991,2359.0680000000002,84.971999999999994,3230.6880000000006,null,2016,1090.6199999999999,6895.8720000000003,628.09199999999987,12805.367999999999,3824.616,474.79199999999997,1935.0840000000001,2503.6080000000002,1132.6679999999999,63132.443999999996,3612.6239999999993,2067.36,3230.6880000000006,103333.83599999998]
[11,2017,278.56799999999998,858.48,40.295999999999999,1177.3440000000001,1939.4639999999999,5246.3639999999996,194.47199999999998,7380.2999999999993,236.51999999999998,395.952,21.023999999999997,653.49599999999998,3584.5919999999996,9694.6920000000009,359.15999999999997,13638.444,2496.6,1331.52,92.855999999999995,3920.9759999999997,326.74799999999999,176.07600000000002,11.388,514.21199999999999,1713.4559999999999,219.876,18.396000000000001,1951.7279999999998,1227.2759999999998,1297.356,84.971999999999994,2609.6039999999998,372.3,786.64799999999991,39.42,1198.3679999999999,20859.311999999998,44093.46,2147.9519999999998,67100.724000000002,1013.532,2702.46,128.77199999999999,3844.7640000000001,2153.2080000000001,585.16800000000001,50.808,2789.1840000000002,927.68400000000008,2508.8639999999996,92.855999999999995,3529.4039999999995,null,2017,1177.3440000000001,7380.2999999999993,653.49599999999998,13638.444,3920.9759999999997,514.21199999999999,1951.7279999999998,2609.6039999999998,1198.3679999999999,67100.724000000002,3844.7640000000001,2789.1840000000002,3529.4039999999995,110308.54799999998]
[12,2018,313.60799999999995,908.41200000000003,47.304000000000002,1269.3240000000001,2222.4119999999998,5456.6039999999994,206.73600000000002,7885.7519999999995,237.39600000000002,419.60399999999998,24.527999999999999,681.52800000000002,4093.5479999999998,10049.472,381.06,14524.08,2535.1439999999998,1366.56,122.64,4024.3439999999996,326.74799999999999,212.86799999999999,17.52,557.13599999999997,1713.4559999999999,229.512,27.155999999999999,1970.1239999999998,1349.9159999999999,1315.752,98.988,2764.6559999999995,419.60399999999998,802.41599999999994,46.427999999999997,1268.4479999999999,23624.844000000001,45149.916000000005,2547.4079999999999,71322.168000000005,1155.444,2782.1759999999999,150.672,4088.2919999999999,2804.9519999999998,603.56400000000008,72.707999999999998,3481.2239999999997,1083.6120000000001,2661.288,100.74,3845.64,null,2018,1269.3240000000001,7885.7519999999995,681.52800000000002,14524.08,4024.3439999999996,557.13599999999997,1970.1239999999998,2764.6559999999995,1268.4479999999999,71322.168000000005,4088.2919999999999,3481.2239999999997,3845.64,117682.716]
[13,2019,352.15200000000004,960.09599999999989,55.187999999999995,1367.4360000000001,2529.0119999999997,5664.2160000000003,219.876,8413.1039999999994,236.51999999999998,444.13200000000001,28.032,708.68400000000008,4650.6839999999993,10413.887999999999,403.83600000000001,15468.407999999998,4528.0439999999999,1391.9639999999999,164.68799999999999,6084.6959999999999,326.74799999999999,249.66,26.28,602.68799999999999,1713.4559999999999,234.768,41.171999999999997,1989.396,1451.5319999999999,1303.4880000000001,113.004,2868.0239999999999,470.41200000000003,814.68,53.435999999999993,1338.528,26641.788,46162.572,2994.1680000000001,75798.528000000006,1310.4959999999999,2862.768,174.32399999999998,4347.5879999999997,3850.02,607.06799999999998,109.5,4566.5879999999997,1257.06,2814.5880000000002,109.5,4181.1480000000001,null,2019,1367.4360000000001,8413.1039999999994,708.68400000000008,15468.407999999998,6084.6959999999999,602.68799999999999,1989.396,2868.0239999999999,1338.528,75798.528000000006,4347.5879999999997,4566.5879999999997,4181.1480000000001,127734.81600000001]
[14,2020,394.2,1013.532,63.948,1471.68,2861.0160000000001,5868.3239999999996,233.892,8963.232,236.51999999999998,470.41200000000003,32.411999999999999,739.34400000000005,5258.6279999999997,10785.312,429.24,16473.18,4595.4960000000001,1401.6,226.00800000000001,6223.1039999999994,652.62,284.7,40.295999999999999,977.61599999999999,1713.4559999999999,228.636,66.575999999999993,2008.6679999999999,1582.0559999999998,1306.992,128.77199999999999,3017.8199999999997,524.72399999999993,825.19200000000001,61.32,1411.2359999999999,29936.423999999999,47130.551999999996,3490.86,80557.835999999996,1482.1919999999998,2948.616,201.48,4632.2879999999996,4893.3360000000002,573.78,178.70399999999998,5645.82,1448.028,2970.5160000000001,118.25999999999999,4536.8040000000001,null,2020,1471.68,8963.232,739.34400000000005,16473.18,6223.1039999999994,977.61599999999999,2008.6679999999999,3017.8199999999997,1411.2359999999999,80557.835999999996,4632.2879999999996,5645.82,4536.8040000000001,136658.628]
[15,2021,432.74399999999997,1075.7279999999998,76.211999999999989,1584.6839999999997,3074.7599999999998,6139.884,262.8,9477.4439999999995,246.15600000000001,486.18,36.792000000000002,769.12800000000004,5656.3320000000003,11293.392,483.55200000000002,17433.276000000002,4674.3360000000002,1451.5319999999999,256.66800000000001,6382.5360000000001,654.37199999999996,325.87200000000001,46.427999999999997,1026.672,1716.96,239.148,75.335999999999999,2031.444,1680.1680000000001,1344.6599999999999,148.91999999999999,3173.748,559.76400000000001,854.97599999999989,70.955999999999989,1485.6959999999997,32698.451999999997,49916.231999999996,4126.8360000000002,86741.51999999999,1626.732,3069.5039999999999,226.88399999999999,4923.12,4902.9720000000007,594.80400000000009,199.72800000000001,5697.5040000000008,1583.808,3162.36,135.78,4881.9479999999994,null,2021,1584.6839999999997,9477.4439999999995,769.12800000000004,17433.276000000002,6382.5360000000001,1026.672,2031.444,3173.748,1485.6959999999997,86741.51999999999,4923.12,5697.5040000000008,4881.9479999999994,145608.72]
[16,2022,474.79200000000003,1140.5519999999999,89.35199999999999,1704.6960000000001,3300.768,6417.576,294.33600000000001,10012.68,255.792,501.072,41.171999999999997,798.03600000000006,6084.6959999999999,11829.504000000001,542.24400000000003,18456.444,4754.0520000000006,1482.1919999999998,284.7,6520.9440000000004,655.24799999999993,344.26799999999997,49.055999999999997,1048.5719999999999,1720.4639999999999,250.536,83.22,2054.2199999999998,1782.6599999999999,1381.4519999999998,170.82,3334.9319999999998,597.43200000000002,883.88400000000001,80.591999999999999,1561.9080000000001,35202.06,52103.603999999992,4769.82,92075.483999999997,1774.7759999999998,3179.88,252.28800000000001,5206.9439999999995,4913.4839999999995,615.82799999999997,220.75199999999998,5750.0640000000003,1730.1,3363.84,154.17600000000002,5248.1160000000009,null,2022,1704.6960000000001,10012.68,798.03600000000006,18456.444,6520.9440000000004,1048.5719999999999,2054.2199999999998,3334.9319999999998,1561.9080000000001,92075.483999999997,5206.9439999999995,5750.0640000000003,5248.1160000000009,153773.04]
[17,2023,520.34399999999994,1208.0040000000001,103.36800000000001,1831.7159999999999,3539.9160000000002,6702.2759999999998,328.5,10570.691999999999,265.428,516.84,46.427999999999997,828.69600000000003,6547.2239999999993,12394.524000000001,607.06799999999998,19548.815999999999,4835.5199999999995,1511.9759999999999,313.60799999999995,6661.1039999999994,657,363.53999999999996,51.684000000000005,1072.2239999999999,1723.0919999999999,263.67599999999999,92.855999999999995,2079.6239999999998,1888.6559999999999,1415.616,193.596,3497.8679999999999,635.97599999999989,912.79200000000003,91.98,1640.748,37889.628000000004,54368.939999999995,5474.1239999999998,97732.691999999995,1935.0840000000001,3292.8839999999996,280.32,5508.2879999999996,4923.12,635.97599999999989,241.77600000000001,5800.8719999999994,1886.904,3572.328,175.2,5634.4319999999998,null,2023,1831.7159999999999,10570.691999999999,828.69600000000003,19548.815999999999,6661.1039999999994,1072.2239999999999,2079.6239999999998,3497.8679999999999,1640.748,97732.691999999995,5508.2879999999996,5800.8719999999994,5634.4319999999998,162407.772]
[18,2024,569.4,1278.96,119.136,1967.4960000000001,3793.08,6993.1079999999993,364.416,11150.603999999998,275.94,532.60799999999995,52.56,861.10799999999995,7044.7920000000004,12989.328,677.14799999999991,20711.268,4916.9879999999994,1540.884,343.392,6801.2639999999992,657.87599999999998,383.68799999999999,55.187999999999995,1096.752,1726.596,276.81600000000003,102.49199999999999,2105.904,1999.9080000000001,1448.904,218.124,3666.9359999999997,676.27200000000005,940.82400000000007,103.36800000000001,1720.4639999999999,40775.171999999999,56716.619999999995,6246.7560000000003,103738.54799999998,2109.4079999999999,3410.268,311.85599999999999,5831.5319999999992,4933.6320000000005,656.12400000000002,262.8,5852.5560000000005,2055.096,3788.7,197.976,6041.7719999999999,null,2024,1967.4960000000001,11150.603999999998,861.10799999999995,20711.268,6801.2639999999992,1096.752,2105.904,3666.9359999999997,1720.4639999999999,103738.54799999998,5831.5319999999992,5852.5560000000005,6041.7719999999999,171546.204]
[19,2025,622.8359999999999,1353.42,137.53199999999998,2113.788,4060.2599999999998,7292.7,403.83600000000001,11756.795999999998,287.32799999999997,549.25200000000007,57.815999999999995,894.39600000000007,7581.78,13615.668,754.23599999999988,21951.684000000001,5001.96,1570.6680000000001,373.17599999999999,6945.804000000001,659.62799999999993,404.71199999999999,57.815999999999995,1122.1559999999999,1730.1,290.83199999999999,112.128,2133.06,2114.6640000000002,1480.44,244.40399999999997,3839.5080000000003,719.19599999999991,969.73199999999997,116.50800000000001,1805.4359999999999,43871.831999999995,59145.768000000004,7090.3440000000001,110107.944,2298.6239999999998,3531.1559999999999,345.14400000000001,6174.924,4943.2679999999991,676.27200000000005,284.7,5904.2399999999989,2235.5519999999997,4014.7080000000001,222.50399999999999,6472.7640000000001,null,2025,2113.788,11756.795999999998,894.39600000000007,21951.684000000001,6945.804000000001,1122.1559999999999,2133.06,3839.5080000000003,1805.4359999999999,110107.944,6174.924,5904.2399999999989,6472.7640000000001,181222.5]
[20,2026,680.65200000000004,1430.508,156.80399999999997,2267.9639999999999,4342.3319999999994,7596.6720000000005,445.88399999999996,12384.888000000001,297.83999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$5,1,1,50),L$8,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$5+$A26,1,1,50))*8.76","v":566.77200000000005},63.948,928.56000000000006,8159.94,14275.295999999998,837.4559999999999,23272.691999999995,5081.6760000000004,1598.7,403.83600000000001,7084.2120000000004,660.50400000000002,427.48799999999994,61.32,1149.3119999999999,1733.604,305.72399999999999,122.64,2161.9679999999998,2232.924,1510.2239999999999,271.56,4014.7080000000001,762.99599999999998,996.88799999999992,129.648,1889.5319999999999,46924.691999999995,61304.231999999996,7967.22,116196.144,2498.3519999999999,3649.4160000000002,380.18399999999997,6527.9520000000002,4952.9039999999995,696.42,305.72399999999999,5955.0479999999998,2428.2719999999999,4248.5999999999995,249.66,6926.5319999999992,null,2026,2267.9639999999999,12384.888000000001,928.56000000000006,23272.691999999995,7084.2120000000004,1149.3119999999999,2161.9679999999998,4014.7080000000001,1889.5319999999999,116196.144,6527.9520000000002,5955.0479999999998,6926.5319999999992,190759.51199999999]
[21,2027,742.84799999999996,1510.2239999999999,178.70399999999998,2431.7760000000003,4639.2960000000003,7907.652,490.56,13037.508,310.10399999999998,584.29200000000003,70.955999999999989,965.35199999999998,8782.7759999999998,14970.84,928.56,24682.176000000003,5164.8959999999997,1626.732,435.37200000000001,7227,662.25599999999997,450.26399999999995,64.823999999999998,1177.3440000000001,1737.1079999999999,321.49200000000002,134.02799999999999,2192.6279999999997,2354.6880000000001,1538.2559999999999,301.34399999999999,4194.2879999999996,809.42399999999998,1024.92,143.66399999999999,1978.008,50036.243999999999,63336.551999999996,8890.5239999999994,122263.32,2711.22,3766.7999999999997,418.72799999999995,6896.7479999999996,4963.4160000000002,715.69200000000001,327.62399999999997,6006.732,2634.1320000000001,4490.3760000000002,278.56799999999998,7403.076,null,2027,2431.7760000000003,13037.508,965.35199999999998,24682.176000000003,7227,1177.3440000000001,2192.6279999999997,4194.2879999999996,1978.008,122263.32,6896.7479999999996,6006.732,7403.076,200455.95600000001]
[22,2028,810.3,1593.444,202.35599999999999,2606.0999999999995,4952.0279999999993,8223.887999999999,537.86399999999992,13713.779999999997,322.36799999999999,601.81200000000001,77.963999999999999,1002.144,9454.6679999999997,15702.3,1027.548,26184.516,5248.116,1653.8880000000001,466.90799999999996,7368.9120000000003,663.13200000000006,474.79200000000003,68.328000000000003,1206.252,1740.6119999999999,338.13600000000002,146.292,2225.04,2480.8319999999999,1562.7840000000001,332.00399999999996,4375.62,857.60400000000004,1051.2,158.55600000000001,2067.36,53189.843999999997,65223.455999999998,9859.3799999999992,128272.68,2938.98,3884.1839999999997,459.9,7283.0639999999994,4973.0520000000006,734.08799999999997,348.64799999999997,6055.7880000000005,2853.1319999999996,4739.16,310.10399999999998,7902.3959999999997,null,2028,2606.0999999999995,13713.779999999997,1002.144,26184.516,7368.9120000000003,1206.252,2225.04,4375.62,2067.36,128272.68,7283.0639999999994,6055.7880000000005,7902.3959999999997,210263.652]
[23,2029,883.00799999999992,1680.1680000000001,227.76,2790.9359999999997,5280.5279999999993,8546.2559999999994,588.67200000000003,14415.456,334.63200000000001,620.20799999999997,84.971999999999994,1039.8119999999999,10178.244000000001,16473.18,1135.2959999999998,27786.719999999998,5331.3360000000002,1680.1680000000001,499.32,7510.8240000000005,664.88400000000001,501.072,72.707999999999998,1238.6640000000002,1744.116,354.78,158.55600000000001,2257.4519999999998,2610.48,1585.56,364.416,4560.4560000000001,906.66,1076.604,175.2,2158.4639999999999,56368.847999999998,66946.547999999995,10867.655999999999,134183.052,3181.6319999999996,3999.8160000000003,503.7,7685.1480000000001,4983.5639999999994,751.60799999999995,370.54799999999994,6105.7199999999993,3087.0239999999999,4995.8279999999995,344.26799999999997,8427.119999999999,null,2029,2790.9359999999997,14415.456,1039.8119999999999,27786.719999999998,7510.8240000000005,1238.6640000000002,2257.4519999999998,4560.4560000000001,2158.4639999999999,134183.052,7685.1480000000001,6105.7199999999993,8427.119999999999,220159.82399999996]
[24,2030,956.59199999999998,1759.884,254.916,2971.3920000000003,5585.3760000000002,8809.0560000000005,638.60400000000004,15033.036,347.77199999999999,639.48,92.855999999999995,1080.1079999999999,10967.52,17297.495999999999,1253.5559999999998,29518.572,5412.8040000000001,1689.8040000000001,526.476,7629.0839999999998,665.76,525.6,76.211999999999989,1267.5720000000001,1747.62,372.3,170.82,2290.7400000000002,2712.9719999999998,1588.1880000000001,395.07600000000002,4696.2359999999999,948.70799999999997,1090.6199999999999,190.09199999999998,2229.42,57848.411999999997,66525.191999999995,11569.332,135942.93599999999,3419.0279999999998,4089.1680000000001,547.5,8055.6959999999999,4993.2,751.60799999999995,381.93599999999998,6126.7439999999997,3297.2639999999997,5200.8119999999999,376.68,8874.7559999999994,null,2030,2971.3920000000003,15033.036,1080.1079999999999,29518.572,7629.0839999999998,1267.5720000000001,2290.7400000000002,4696.2359999999999,2229.42,135942.93599999999,8055.6959999999999,6126.7439999999997,8874.7559999999994,225716.29199999999]
[25,2031,1022.292,1880.7719999999999,272.43599999999998,3175.5,5895.48,9193.619999999999,669.26400000000001,15758.363999999998,360.036,663.13200000000006,96.36,1119.528,11701.608,18248.831999999999,1328.0159999999998,31278.455999999998,5486.3879999999999,1733.604,540.49199999999996,7760.4840000000004,665.76,552.75599999999997,80.591999999999999,1299.1080000000002,1747.62,395.07600000000002,181.33199999999999,2324.0279999999998,2832.9839999999999,1638.9959999999999,409.96799999999996,4881.9479999999994,988.12799999999993,1136.1719999999998,197.976,2322.2759999999998,60232.883999999998,69267.948000000004,12046.752,141547.584,3596.8560000000002,4302.0360000000001,575.53200000000004,8474.4239999999991,4993.2,776.13599999999997,395.07600000000002,6164.4119999999994,3529.4039999999995,5503.9079999999994,400.33199999999999,9433.6439999999984,null,2031,3175.5,15758.363999999998,1119.528,31278.455999999998,7760.4840000000004,1299.1080000000002,2324.0279999999998,4881.9479999999994,2322.2759999999998,141547.584,8474.4239999999991,6164.4119999999994,9433.6439999999984,235539.75600000002]
[26,2040,1858.8719999999998,3420.7799999999997,495.81599999999997,5775.4679999999998,9569.4240000000009,13499.16,1020.54,24089.124000000003,499.32,918.048,133.15199999999999,1550.52,21088.824000000001,29748.959999999999,2249.5680000000002,53087.351999999999,6140.76,2187.3719999999998,681.52799999999991,9009.66,665.76,841.8359999999999,121.764,1629.36,1747.62,672.76799999999992,309.22799999999995,2729.616,4171.5119999999997,2168.9760000000001,580.78800000000001,6921.2759999999998,1422.624,1635.492,284.7,3342.8159999999998,86639.027999999991,99634.487999999998,17328.155999999999,203601.67199999999,5677.3559999999998,6789.8760000000002,908.41200000000003,13375.644,4993.2,1042.44,529.98,6565.619999999999,6495.54,9163.8359999999993,692.91599999999994,16352.291999999999,null,2040,5775.4679999999998,24089.124000000003,1550.52,53087.351999999999,9009.66,1629.36,2729.616,6921.2759999999998,3342.8159999999998,203601.67199999999,13375.644,6565.619999999999,16352.291999999999,348030.42000000004]
[27,2050,3611.748,6646.2120000000004,963.6,11221.560000000001,16322.508,20648.196,1631.9880000000001,38602.691999999995,716.56799999999998,1318.3799999999999,190.96799999999999,2225.9159999999997,40872.408000000003,51704.148000000001,4087.4160000000002,96663.972000000009,6868.7160000000003,2831.232,882.13199999999995,10582.08,665.76,1299.9839999999999,188.34,2154.0839999999998,1747.62,1215.8880000000001,559.76400000000001,3523.2719999999999,6401.8079999999991,2945.1119999999996,853.22400000000005,10200.143999999998,2132.1840000000002,2451.9239999999995,426.61200000000002,5010.72,129758.376,149222.22,25951.5,304932.09600000002,9425.76,11273.244000000001,1508.4719999999998,22207.476000000002,4993.2,1446.2759999999998,734.96400000000006,7174.44,12739.668,16115.772000000001,1273.704,30129.144000000004,null,2050,11221.560000000001,38602.691999999995,2225.9159999999997,96663.972000000009,10582.08,2154.0839999999998,3523.2719999999999,10200.143999999998,5010.72,304932.09600000002,22207.476000000002,7174.44,30129.144000000004,544627.59600000002]
[]
["$/MWh",null,"Demand Marginals"]
[]
[]
[null,null,{"$f":"$C$7&\"FinaleShp\"","v":"BUwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),C38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":511},{"$f":"$E$3","v":3},null,{"$f":"G$7&\"FinaleShp\"","v":"CIwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),G38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"K$7&\"FinaleShp\"","v":"GAwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),K38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"O$7&\"FinaleShp\"","v":"GHwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),O38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"S$7&\"FinaleShp\"","v":"GUwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),S38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"W$7&\"FinaleShp\"","v":"GBwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),W38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AA$7&\"FinaleShp\"","v":"LIwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AA38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AE$7&\"FinaleShp\"","v":"MAwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AE38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AI$7&\"FinaleShp\"","v":"NIwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AI38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AM$7&\"FinaleShp\"","v":"NGwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AM38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AQ$7&\"FinaleShp\"","v":"SEwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AQ38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AU$7&\"FinaleShp\"","v":"SIwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AU38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3},null,{"$f":"AY$7&\"FinaleShp\"","v":"TBwFinaleShp"},{"$f":"SUMIF(INDIRECT(\"Raw\"&$C$7&\"!$A$12:$A$540\"),AY38,INDIRECT(\"Raw\"&$C$7&\"!$B$12:$B$540\"))","v":0},{"$f":"$E$3","v":3}]
[]
[null,null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur",null,"Ele","Urb","Rur"]
[null,null,"Industry","Urban","Rural","Avg",{"$f":"C41","v":"Industry"},{"$f":"D41","v":"Urban"},"Rural","Avg","Industry",{"$f":"H41","v":"Urban"},{"$f":"I41","v":"Rural"},{"$f":"J41","v":"Avg"},"Industry",{"$f":"L41","v":"Urban"},{"$f":"M41","v":"Rural"},{"$f":"N41","v":"Avg"},"Industry",{"$f":"P41","v":"Urban"},{"$f":"Q41","v":"Rural"},{"$f":"R41","v":"Avg"},"Industry",{"$f":"T41","v":"Urban"},{"$f":"U41","v":"Rural"},{"$f":"V41","v":"Avg"},"Industry",{"$f":"X41","v":"Urban"},{"$f":"Y41","v":"Rural"},{"$f":"Z41","v":"Avg"},"Industry",{"$f":"AB41","v":"Urban"},{"$f":"AC41","v":"Rural"},{"$f":"AD41","v":"Avg"},"Industry",{"$f":"AF41","v":"Urban"},{"$f":"AG41","v":"Rural"},{"$f":"AH41","v":"Avg"},"Industry",{"$f":"AJ41","v":"Urban"},{"$f":"AK41","v":"Rural"},{"$f":"AL41","v":"Avg"},"Industry",{"$f":"AN41","v":"Urban"},{"$f":"AO41","v":"Rural"},{"$f":"AP41","v":"Avg"},"Industry",{"$f":"AR41","v":"Urban"},{"$f":"AS41","v":"Rural"},{"$f":"AT41","v":"Avg"},"Industry",{"$f":"AV41","v":"Urban"},{"$f":"AW41","v":"Rural"},{"$f":"AX41","v":"Avg"},null,null,{"$f":"OFFSET(Single!$H$3,0,BE3)","v":"Burkina"},{"$f":"OFFSET(Single!$H$3,0,BF3)","v":"Cote d'Ivoire"},{"$f":"OFFSET(Single!$H$3,0,BG3)","v":"Gambia"},{"$f":"OFFSET(Single!$H$3,0,BH3)","v":"Ghana"},{"$f":"OFFSET(Single!$H$3,0,BI3)","v":"Guinea"},{"$f":"OFFSET(Single!$H$3,0,BJ3)","v":"Guinea-Bissau"},{"$f":"OFFSET(Single!$H$3,0,BK3)","v":"Liberia"},{"$f":"OFFSET(Single!$H$3,0,BL3)","v":"Mali"},{"$f":"OFFSET(Single!$H$3,0,BM3)","v":"Niger"},{"$f":"OFFSET(Single!$H$3,0,BN3)","v":"Nigeria"},{"$f":"OFFSET(Single!$H$3,0,BO3)","v":"Senegal"},{"$f":"OFFSET(Single!$H$3,0,BP3)","v":"Sierra Leone"},{"$f":"OFFSET(Single!$H$3,0,BQ3)","v":"Togo/Benin"},"Avg",null,null,null,null,null,null,{"$f":"BE41","v":"Burkina"},"Cote d'Ivoire","Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A42,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),C$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),D$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A42,1,1,50))/-8.76","v":257.41894977168948},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),E$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A42,1,1,50))/-8.76","v":288.85388127853884},{"$f":"SUMPRODUCT(C42:E42,C10:E10)/F10","v":247.20515329419439},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),G$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),H$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":257.41894977168948},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),I$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":288.85388127853884},{"$f":"SUMPRODUCT(G42:I42,G10:I10)/J10","v":246.08564972169833},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),K$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.41894977168948,288.85388127853884,{"$f":"SUMPRODUCT(K42:M42,K10:M10)/N10","v":246.24491806318522},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),O$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.41894977168948,288.85388127853884,{"$f":"SUMPRODUCT(O42:Q42,O10:Q10)/R10","v":247.96826533759108},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),S$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.41894977168948,288.85388127853884,{"$f":"SUMPRODUCT(S42:U42,S10:U10)/V10","v":257.99165095298832},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),W$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.41894977168948,288.85388127853884,{"$f":"SUMPRODUCT(W42:Y42,W10:Y10)/Z10","v":257.97043979812548},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AA$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.41894977168948,288.85388127853884,{"$f":"SUMPRODUCT(AA42:AC42,AA10:AC10)/AD10","v":258.54162589693408},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AE$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.41894977168948,288.85388127853884,{"$f":"SUMPRODUCT(AE42:AG42,AE10:AG10)/AH10","v":246.126538311616},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AI$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.41894977168948,288.85388127853884,{"$f":"SUMPRODUCT(AI42:AK42,AI10:AK10)/AL10","v":246.91790192871252},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AM$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.41894977168948,288.85388127853884,{"$f":"SUMPRODUCT(AM42:AO42,AM10:AO10)/AP10","v":246.88250401318649},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AQ$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.41894977168948,288.85388127853884,{"$f":"SUMPRODUCT(AQ42:AS42,AQ10:AS10)/AT10","v":245.97202261499666},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AU$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.41894977168948,288.85388127853884,{"$f":"SUMPRODUCT(AU42:AW42,AU10:AW10)/AX10","v":257.89887239011466},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AY$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A42,1,1,50))/-8.76","v":157.61073059360731},257.41894977168948,288.85388127853884,{"$f":"SUMPRODUCT(AY42:BA42,AY10:BA10)/BB10","v":246.1042172826742},1,{"$f":"B42","v":2010},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C42:$BB42)","v":247.20515329419439},{"$f":"SUMIF($C$4:$BB$4,BF$4&\"Sum\",$C42:$BB42)","v":246.08564972169833},246.24491806318522,247.96826533759108,257.99165095298832,257.97043979812548,258.54162589693408,246.126538311616,246.91790192871252,246.88250401318649,245.97202261499666,257.89887239011466,246.1042172826742,{"$f":"SUMPRODUCT(BE10:BQ10,BE42:BQ42)/BR10","v":247.12489044728935},null,2011,2015,{"$f":"SUMIF($BD$42:$BD$65,BT42,$BC$42:$BC$65)","v":2},{"$f":"SUMIF($BD$42:$BD$65,BU42,$BC$42:$BC$65)","v":6},{"$f":"BT42&\"-\"&BU42","v":"2011-2015"},{"$f":"AVERAGE(OFFSET(BE$41,$BV42,0,$BW42-$BV42+1,1))","v":224.68140154843431},224.1644541774952,217.85895348849022,224.1617700871887,234.40846184411012,234.45066385816364,203.80797311901364,216.43272554460228,222.6959747457899,222.59281695210925,224.10746851499067,198.40838606877503,224.16718850766841]
[{"$f":"A42+1","v":5},{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A43,0)","v":2011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),C$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A43,1,1,50))/-8.76","v":250.49315068493152},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),D$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A43,1,1,50))/-8.76","v":267.28196347031962},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$38,1,1,50),E$8,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$38+$A43,1,1,50))/-8.76","v":281.39497716894977},{"$f":"SUMPRODUCT(C43:E43,C11:E11)/F11","v":265.37720137256491},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),G$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A43,1,1,50))/-8.76","v":250.49315068493152},267.28196347031962,281.39497716894977,{"$f":"SUMPRODUCT(G43:I43,G11:I11)/J11","v":265.19237358752599},250.49315068493152,267.28196347031962,281.39497716894977,264.45903710599811,250.49315068493152,267.28196347031962,281.39497716894977,265.19256187817524,250.49315068493152,267.28196347031962,281.39497716894977,267.58998559469444,250.49315068493152,267.28196347031962,281.39497716894977,267.64383561643837,250.49315068493152,267.28196347031962,281.39497716894977,267.64383561643837,250.49315068493152,267.28196347031962,281.39497716894977,264.43227118360738,250.49315068493152,267.28196347031962,281.39497716894977,265.1670207979202,250.49315068493152,267.28196347031962,281.39497716894977,265.12869847301488,250.49315068493152,267.28196347031962,281.39497716894977,265.17788175919247,250.49315068493152,267.28196347031962,281.39497716894977,255.8208777270421,250.49315068493152,267.28196347031962,281.39497716894977,265.19327814857468,{"$f":"BC42+1","v":2},{"$f":"B43","v":2011},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C43:$BB43)","v":265.37720137256491},265.19237358752599,264.45903710599811,265.19256187817524,267.58998559469444,267.64383561643837,267.64383561643837,264.43227118360738,265.1670207979202,265.12869847301488,265.17788175919247,255.8208777270421,265.19327814857468,{"$f":"SUMPRODUCT(BE11:BQ11,BE43:BQ43)/BR11","v":265.08392444866439},null,{"$f":"BU42+1","v":2016},{"$f":"BT43+BU42-BT42","v":2020},{"$f":"SUMIF($BD$42:$BD$65,BT43,$BC$42:$BC$65)","v":7},{"$f":"SUMIF($BD$42:$BD$65,BU43,$BC$42:$BC$65)","v":11},{"$f":"BT43&\"-\"&BU43","v":"2016-2020"},178.19750675121617,175.59889845135584,171.6296542987192,175.59740347733279,149.38586340655056,153.22190549543768,136.72128645122322,162.24098222402489,172.60990808030434,172.57886143817115,175.82187751671083,141.08633186637795,175.59823952508674]
[{"$f":"A43+1","v":6},2012,196.81392694063928,254.95433789954339,268.1906392694064,246.34553713314426,196.81392694063928,254.95433789954339,268.1906392694064,245.78945038470576,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),K$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A44,1,1,50))/-8.76","v":196.81392694063928},254.95433789954339,268.1906392694064,241.21958277973766,196.81392694063928,254.95433789954339,268.1906392694064,245.79265008042395,196.81392694063928,254.95433789954339,268.1906392694064,255.28472919738707,196.81392694063928,254.95433789954339,268.1906392694064,255.26948793215919,196.81392694063928,254.95433789954339,268.1906392694064,238.62554293351155,196.81392694063928,254.95433789954339,268.1906392694064,240.6453073043451,196.81392694063928,254.95433789954339,268.1906392694064,245.07804255275335,196.81392694063928,254.95433789954339,268.1906392694064,245.02886932612685,196.81392694063928,254.95433789954339,268.1906392694064,245.71932093381267,196.81392694063928,254.95433789954339,268.1906392694064,218.8591702806269,196.81392694063928,254.95433789954339,268.1906392694064,245.79713935062364,{"$f":"BC43+1","v":3},2012,246.34553713314426,245.78945038470576,241.21958277973766,245.79265008042395,255.28472919738707,255.26948793215919,238.62554293351155,240.6453073043451,245.07804255275335,245.02886932612685,245.71932093381267,218.8591702806269,245.79713935062364,245.06500618662017,null,{"$f":"BU43+1","v":2021},{"$f":"BT44+BU43-BT43","v":2025},12,16,{"$f":"BT44&\"-\"&BU44","v":"2021-2025"},190.93637687168422,186.75642555586711,188.29679476981363,186.75513585708092,158.86793420822406,167.089873741584,151.44209692416445,172.44703831052877,183.44692883214515,183.4445215996476,185.96582612289131,149.91328121149348,186.75714973925193]
[7,2013,171.96803652968038,234.54223744292239,491.64383561643837,229.92945740218917,171.96803652968038,234.54223744292239,491.64383561643837,229.06462226306178,171.96803652968038,234.54223744292239,491.64383561643837,222.42221697370491,171.96803652968038,234.54223744292239,491.64383561643837,229.05526678313046,171.96803652968038,234.54223744292239,491.64383561643837,242.22646951784691,171.96803652968038,234.54223744292239,491.64383561643837,242.16006257398953,171.96803652968038,234.54223744292239,491.64383561643837,207.05332154956551,171.96803652968038,234.54223744292239,491.64383561643837,220.81895342604969,171.96803652968038,234.54223744292239,491.64383561643837,227.55702024910943,171.96803652968038,234.54223744292239,491.64383561643837,227.01534628657191,171.96803652968038,234.54223744292239,491.64383561643837,229.02506296455556,171.96803652968038,234.54223744292239,491.64383561643837,194.44429966972783,171.96803652968038,234.54223744292239,491.64383561643837,229.06348195642269,4,2013,229.92945740218917,229.06462226306178,222.42221697370491,229.05526678313046,242.22646951784691,242.16006257398953,207.05332154956551,220.81895342604969,227.55702024910943,227.01534628657191,229.02506296455556,194.44429966972783,229.06348195642269,227.23099348766991,null,2026,2030,17,21,"2026-2030",194.9348696410438,190.49512376459239,194.15875775564757,190.49552381298085,164.7808927807238,176.80277293840336,159.64498696493629,175.85205680313442,187.20210782920077,187.20276826954927,187.77128673428086,156.53377797326525,190.49696806889423]
[8,2014,146.70776255707764,212.04566210045661,150.50799086757991,197.71126338963848,146.70776255707764,212.04566210045661,150.50799086757991,197.2010517188246,146.70776255707764,212.04566210045661,150.50799086757991,188.23548350431909,146.70776255707764,212.04566210045661,150.50799086757991,197.19677172774425,146.70776255707764,212.04566210045661,150.50799086757991,209.8774954456195,146.70776255707764,212.04566210045661,150.50799086757991,209.93820760617999,146.70776255707764,212.04566210045661,150.50799086757991,160.60810055865926,146.70776255707764,212.04566210045661,150.50799086757991,186.0789807438706,146.70776255707764,212.04566210045661,150.50799086757991,194.99113598396258,146.70776255707764,212.04566210045661,150.50799086757991,195.0543385088971,146.70776255707764,212.04566210045661,150.50799086757991,197.10874549309622,146.70776255707764,212.04566210045661,150.50799086757991,165.93533223849187,146.70776255707764,212.04566210045661,150.50799086757991,197.20606306938046,5,2014,197.71126338963848,197.2010517188246,188.23548350431909,197.19677172774425,209.8774954456195,209.93820760617999,160.60810055865926,186.0789807438706,194.99113598396258,195.0543385088971,197.10874549309622,165.93533223849187,197.20606306938046,194.86584079130787]
[9,2015,135.44634703196348,199.23173515981736,147.15981735159818,184.04354844463469,135.44634703196348,199.23173515981736,147.15981735159818,183.57477293335776,135.44634703196348,199.23173515981736,147.15981735159818,172.95844707869128,135.44634703196348,199.23173515981736,147.15981735159818,183.57159996646945,135.44634703196348,199.23173515981736,147.15981735159818,197.06362946500278,135.44634703196348,199.23173515981736,147.15981735159818,197.24172556205104,135.44634703196348,199.23173515981736,147.15981735159818,145.1090649368933,135.44634703196348,199.23173515981736,147.15981735159818,170.18811506513873,135.44634703196348,199.23173515981736,147.15981735159818,180.68665414520402,135.44634703196348,199.23173515981736,147.15981735159818,180.73683216593554,135.44634703196348,199.23173515981736,147.15981735159818,183.50633142429638,135.44634703196348,199.23173515981736,147.15981735159818,156.98225042798651,135.44634703196348,199.23173515981736,147.15981735159818,183.57598001334074,6,2015,184.04354844463469,183.57477293335776,172.95844707869128,183.57159996646945,197.06362946500278,197.24172556205104,145.1090649368933,170.18811506513873,180.68665414520402,180.73683216593554,183.50633142429638,156.98225042798651,183.57598001334074,180.66393517735204]
[10,2016,134.30022831050229,198.16095890410961,214.61986301369862,184.19847884689446,134.30022831050229,198.16095890410961,214.61986301369862,183.04439786585368,134.30022831050229,198.16095890410961,214.61986301369862,174.59504499340866,134.30022831050229,198.16095890410961,214.61986301369862,183.04759160377117,134.30022831050229,198.16095890410961,214.61986301369862,157.37955235244533,134.30022831050229,198.16095890410961,214.61986301369862,154.45545839020036,134.30022831050229,198.16095890410961,214.61986301369862,141.72605375270533,134.30022831050229,198.16095890410961,214.61986301369862,169.74744049387925,134.30022831050229,198.16095890410961,214.61986301369862,180.136305607645,134.30022831050229,198.16095890410961,214.61986301369862,180.08511979989242,134.30022831050229,198.16095890410961,214.61986301369862,183.04681915416612,134.30022831050229,198.16095890410961,214.61986301369862,152.07980032505222,134.30022831050229,198.16095890410961,214.61986301369862,183.04425001733375,7,2016,184.19847884689446,183.04439786585368,174.59504499340866,183.04759160377117,157.37955235244533,154.45545839020036,141.72605375270533,169.74744049387925,180.136305607645,180.08511979989242,183.04681915416612,152.07980032505222,183.04425001733375,178.36915011071494]
[11,2017,118.01027397260275,180.45205479452056,215.32420091324201,166.87142415470754,118.01027397260275,180.45205479452056,215.32420091324201,164.9619080525182,118.01027397260275,180.45205479452056,215.32420091324201,158.97437474751183,118.01027397260275,180.45205479452056,215.32420091324201,164.9588190558982,118.01027397260275,180.45205479452056,215.32420091324201,141.51938547953367,118.01027397260275,180.45205479452056,215.32420091324201,141.54669474846949,118.01027397260275,180.45205479452056,215.32420091324201,125.9620151988392,118.01027397260275,180.45205479452056,215.32420091324201,152.22166313356357,118.01027397260275,180.45205479452056,215.32420091324201,162.20021979892653,118.01027397260275,180.45205479452056,215.32420091324201,162.15733576883613,118.01027397260275,180.45205479452056,215.32420091324201,165.15952006417038,118.01027397260275,180.45205479452056,215.32420091324201,132.88317515086848,118.01027397260275,180.45205479452056,215.32420091324201,164.95704402216353,8,2017,166.87142415470754,164.9619080525182,158.97437474751183,164.9588190558982,141.51938547953367,141.54669474846949,125.9620151988392,152.22166313356357,162.20021979892653,162.15733576883613,165.15952006417038,132.88317515086848,164.95704402216353,160.472154787134]
[12,2018,121.513698630137,184.08447488584474,220.92579908675799,169.99827309654589,121.513698630137,184.08447488584474,220.92579908675799,167.41623373395461,121.513698630137,184.08447488584474,220.92579908675799,163.61516474744985,121.513698630137,184.08447488584474,220.92579908675799,167.41576189335225,121.513698630137,184.08447488584474,220.92579908675799,145.79060438173275,121.513698630137,184.08447488584474,220.92579908675799,148.54662416357945,121.513698630137,184.08447488584474,220.92579908675799,130.17324442522403,121.513698630137,184.08447488584474,220.92579908675799,154.85174466552081,121.513698630137,184.08447488584474,220.92579908675799,164.73446684452185,121.513698630137,184.08447488584474,220.92579908675799,164.67431135856665,121.513698630137,184.08447488584474,220.92579908675799,167.75832401403815,121.513698630137,184.08447488584474,220.92579908675799,134.43832600257844,121.513698630137,184.08447488584474,220.92579908675799,167.41857558169772,9,2018,169.99827309654589,167.41623373395461,163.61516474744985,167.41576189335225,145.79060438173275,148.54662416357945,130.17324442522403,154.85174466552081,164.73446684452185,164.67431135856665,167.75832401403815,134.43832600257844,167.41857558169772,163.02026878781416]
[13,2019,129.70547945205479,197.10159817351598,223.28652968036531,180.80205362444747,129.70547945205479,197.10159817351598,223.28652968036531,177.52640274029656,129.70547945205479,197.10159817351598,223.28652968036531,175.64420108256994,129.70547945205479,197.10159817351598,223.28652968036531,177.52210214522401,129.70547945205479,197.10159817351598,223.28652968036531,147.65619498492609,129.70547945205479,197.10159817351598,223.28652968036531,161.70449884517365,129.70547945205479,197.10159817351598,223.28652968036531,139.59560238383909,129.70547945205479,197.10159817351598,223.28652968036531,164.02355524221554,129.70547945205479,197.10159817351598,223.28652968036531,174.4612611764565,129.70547945205479,197.10159817351598,223.28652968036531,174.44745081329282,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AQ$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A51,1,1,50))/-8.76","v":129.70547945205479},197.10159817351598,223.28652968036531,177.83627634449263,129.70547945205479,197.10159817351598,223.28652968036531,140.90884441513009,129.70547945205479,197.10159817351598,223.28652968036531,177.52474631369182,10,2019,180.80205362444747,177.52640274029656,175.64420108256994,177.52210214522401,147.65619498492609,161.70449884517365,139.59560238383909,164.02355524221554,174.4612611764565,174.44745081329282,177.83627634449263,140.90884441513009,177.52474631369182,172.0012554525463]
[14,2020,134.79680365296804,207.90068493150685,226.26598173515981,189.11730403348551,134.79680365296804,207.90068493150685,226.26598173515981,185.04554986415613,134.79680365296804,207.90068493150685,226.26598173515981,185.31948592265576,134.79680365296804,207.90068493150685,226.26598173515981,185.04274268841837,134.79680365296804,207.90068493150685,226.26598173515981,154.58357983411494,134.79680365296804,207.90068493150685,226.26598173515981,159.85625132976546,134.79680365296804,207.90068493150685,226.26598173515981,146.14951649550849,134.79680365296804,207.90068493150685,226.26598173515981,170.36050758494542,134.79680365296804,207.90068493150685,226.26598173515981,181.51728697397175,134.79680365296804,207.90068493150685,226.26598173515981,181.53008945026775,134.79680365296804,207.90068493150685,226.26598173515981,185.30844800668697,134.79680365296804,207.90068493150685,226.26598173515981,145.12151343826051,134.79680365296804,207.90068493150685,226.26598173515981,185.0465816905469,11,2020,189.11730403348551,185.04554986415613,185.31948592265576,185.04274268841837,154.58357983411494,159.85625132976546,146.14951649550849,170.36050758494542,181.51728697397175,181.53008945026775,185.30844800668697,145.12151343826051,185.0465816905469,178.87799629453329]
[15,2021,136.23173515981736,206.25799086757991,227.8150684931507,188.17202924999555,136.23173515981736,206.25799086757991,227.8150684931507,184.13718171270651,136.23173515981736,206.25799086757991,227.8150684931507,184.87760294775381,136.23173515981736,206.25799086757991,227.8150684931507,184.13548314155065,136.23173515981736,206.25799086757991,227.8150684931507,155.84022025100995,136.23173515981736,206.25799086757991,227.8150684931507,162.60006603861797,136.23173515981736,206.25799086757991,227.8150684931507,147.87181039693934,136.23173515981736,206.25799086757991,227.8150684931507,170.19791489431424,136.23173515981736,206.25799086757991,227.8150684931507,180.90383160485055,136.23173515981736,206.25799086757991,227.8150684931507,180.88620078366165,136.23173515981736,206.25799086757991,227.8150684931507,184.11288877784821,136.23173515981736,206.25799086757991,227.8150684931507,146.75277261762344,136.23173515981736,206.25799086757991,227.8150684931507,184.13954060960913,12,2021,188.17202924999555,184.13718171270651,184.87760294775381,184.13548314155065,155.84022025100995,162.60006603861797,147.87181039693934,170.19791489431424,180.90383160485055,180.88620078366165,184.11288877784821,146.75277261762344,184.13954060960913,178.54960702216187]
[16,2022,137.81278538812785,210.8744292237443,229.59817351598173,191.50670618104337,137.81278538812785,210.8744292237443,229.59817351598173,187.33942520883519,137.81278538812785,210.8744292237443,229.59817351598173,188.42219649238879,137.81278538812785,210.8744292237443,229.59817351598173,187.33766049408001,137.81278538812785,210.8744292237443,229.59817351598173,158.42677685930136,137.81278538812785,210.8744292237443,229.59817351598173,166.09449613378959,137.81278538812785,210.8744292237443,229.59817351598173,150.44188645812036,137.81278538812785,210.8744292237443,229.59817351598173,172.77899579361733,137.81278538812785,210.8744292237443,229.59817351598173,183.89436381656282,137.81278538812785,210.8744292237443,229.59817351598173,183.91164421139507,137.81278538812785,210.8744292237443,229.59817351598173,186.87872733027282,137.81278538812785,210.8744292237443,229.59817351598173,149.16139194276789,137.81278538812785,210.8744292237443,229.59817351598173,187.33889799691929,13,2022,191.50670618104337,187.33942520883519,188.42219649238879,187.33766049408001,158.42677685930136,166.09449613378959,150.44188645812036,172.77899579361733,183.89436381656282,183.91164421139507,186.87872733027282,149.16139194276789,187.33889799691929,181.68072178322024]
[17,2023,138.19863013698628,211.32534246575344,230.42922374429224,191.62997702700642,138.19863013698628,211.32534246575344,230.42922374429224,187.43033218638857,138.19863013698628,211.32534246575344,230.42922374429224,188.97345226717638,138.19863013698628,211.32534246575344,230.42922374429224,187.42723983897545,138.19863013698628,211.32534246575344,230.42922374429224,159.13961619575375,138.19863013698628,211.32534246575344,230.42922374429224,167.43816497299071,138.19863013698628,211.32534246575344,230.42922374429224,151.58851359668861,138.19863013698628,211.32534246575344,230.42922374429224,172.89828661344566,138.19863013698628,211.32534246575344,230.42922374429224,184.05140460326629,138.19863013698628,211.32534246575344,230.42922374429224,184.04514729830629,138.19863013698628,211.32534246575344,230.42922374429224,186.60783840641594,138.19863013698628,211.32534246575344,230.42922374429224,150.05994650459451,138.19863013698628,211.32534246575344,230.42922374429224,187.43010582078193,14,2023,191.62997702700642,187.43033218638857,188.97345226717638,187.42723983897545,159.13961619575375,167.43816497299071,151.58851359668861,172.89828661344566,184.05140460326629,184.04514729830629,186.60783840641594,150.05994650459451,187.43010582078193,181.98698975440658]
[18,2024,138.5662100456621,211.39269406392694,231.35730593607306,191.52536218625093,138.5662100456621,211.39269406392694,231.35730593607306,187.27191495635577,138.5662100456621,211.39269406392694,231.35730593607306,189.27421415199953,138.5662100456621,211.39269406392694,231.35730593607306,187.2740145605764,138.5662100456621,211.39269406392694,231.35730593607306,159.75063752855351,138.5662100456621,211.39269406392694,231.35730593607306,168.71304634046712,138.5662100456621,211.39269406392694,231.35730593607306,152.65511485803722,138.5662100456621,211.39269406392694,231.35730593607306,172.86147699332633,138.5662100456621,211.39269406392694,231.35730593607306,183.96590105924915,138.5662100456621,211.39269406392694,231.35730593607306,183.9699239572931,138.5662100456621,211.39269406392694,231.35730593607306,186.11722888599434,138.5662100456621,211.39269406392694,231.35730593607306,150.89735288308219,138.5662100456621,211.39269406392694,231.35730593607306,187.27511696899518,15,2024,191.52536218625093,187.27191495635577,189.27421415199953,187.2740145605764,159.75063752855351,168.71304634046712,152.65511485803722,172.86147699332633,183.96590105924915,183.9699239572931,186.11722888599434,150.89735288308219,187.27511696899518,182.07815693199481]
[19,2025,140.08219178082192,211.61757990867579,231.72716894977171,191.84780971412462,140.08219178082192,211.61757990867579,231.72716894977171,187.6032737150496,140.08219178082192,211.61757990867579,231.72716894977171,189.93650798974951,140.08219178082192,211.61757990867579,231.72716894977171,187.60128125022206,140.08219178082192,211.61757990867579,231.72716894977171,161.18242020650163,140.08219178082192,211.61757990867579,231.72716894977171,170.60359522205471,140.08219178082192,211.61757990867579,231.72716894977171,154.65315931103672,140.08219178082192,211.61757990867579,231.72716894977171,173.49851725794034,140.08219178082192,211.61757990867579,231.72716894977171,184.41914307679696,140.08219178082192,211.61757990867579,231.72716894977171,184.40969174758183,140.08219178082192,211.61757990867579,231.72716894977171,186.11244721392521,140.08219178082192,211.61757990867579,231.72716894977171,152.69494210939936,140.08219178082192,211.61757990867579,231.72716894977171,187.60208729995409,16,2025,191.84780971412462,187.6032737150496,189.93650798974951,187.60128125022206,161.18242020650163,170.60359522205471,154.65315931103672,173.49851725794034,184.41914307679696,184.40969174758183,186.11244721392521,152.69494210939936,187.60208729995409,182.69922931203357]
[20,2026,140.46347031963472,213.04337899543378,232.89611872146119,192.63358809928201,140.46347031963472,213.04337899543378,232.89611872146119,188.31049154421098,140.46347031963472,213.04337899543378,232.89611872146119,191.13024791074352,140.46347031963472,213.04337899543378,232.89611872146119,188.30958782078156,140.46347031963472,213.04337899543378,232.89611872146119,162.11176811196503,140.46347031963472,213.04337899543378,232.89611872146119,172.39127582414525,140.46347031963472,213.04337899543378,232.89611872146119,155.97034183669697,140.46347031963472,213.04337899543378,232.89611872146119,174.01832163136149,140.46347031963472,213.04337899543378,232.89611872146119,185.09766968752049,140.46347031963472,213.04337899543378,232.89611872146119,185.09392556950942,140.46347031963472,213.04337899543378,232.89611872146119,186.42209470902972,140.46347031963472,213.04337899543378,232.89611872146119,153.69677742312069,140.46347031963472,213.04337899543378,232.89611872146119,188.31421799538356,17,2026,192.63358809928201,188.31049154421098,191.13024791074352,188.30958782078156,162.11176811196503,172.39127582414525,155.97034183669697,174.01832163136149,185.09766968752049,185.09392556950942,186.42209470902972,153.69677742312069,188.31421799538356,183.50318222139302]
[21,2027,141.00114155251143,213.68036529680364,235.162100456621,193.05727172239546,141.00114155251143,213.68036529680364,235.162100456621,188.62631723792614,141.00114155251143,213.68036529680364,235.162100456621,191.91228484532067,141.00114155251143,213.68036529680364,235.162100456621,188.62672893994434,141.00114155251143,213.68036529680364,235.162100456621,163.03305853051057,141.00114155251143,213.68036529680364,235.162100456621,173.98107604914108,141.00114155251143,213.68036529680364,235.162100456621,157.41340756389138,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$E$38,1,1,50),AE$8,OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$38+$A59,1,1,50))/-8.76","v":141.00114155251143},213.68036529680364,235.162100456621,174.42137688208345,141.00114155251143,213.68036529680364,235.162100456621,185.49940950693829,141.00114155251143,213.68036529680364,235.162100456621,185.49847484102344,141.00114155251143,213.68036529680364,235.162100456621,186.41325897364962,141.00114155251143,213.68036529680364,235.162100456621,154.79655126947566,141.00114155251143,213.68036529680364,235.162100456621,188.62827276121439,18,2027,193.05727172239546,188.62631723792614,191.91228484532067,188.62672893994434,163.03305853051057,173.98107604914108,157.41340756389138,174.42137688208345,185.49940950693829,185.49847484102344,186.41325897364962,154.79655126947566,188.62827276121439,184.02018958219429]
[22,2028,141.48287671232879,214.36415525114154,236.60159817351601,193.43026169371862,141.48287671232879,214.36415525114154,236.60159817351601,188.91898900230282,141.48287671232879,214.36415525114154,236.60159817351601,192.64983874572917,141.48287671232879,214.36415525114154,236.60159817351601,188.92094094845976,141.48287671232879,214.36415525114154,236.60159817351601,163.86734323873051,141.48287671232879,214.36415525114154,236.60159817351601,175.55761399773849,141.48287671232879,214.36415525114154,236.60159817351601,158.81240427138391,141.48287671232879,214.36415525114154,236.60159817351601,174.73016326829114,141.48287671232879,214.36415525114154,236.60159817351601,185.83627621701109,141.48287671232879,214.36415525114154,236.60159817351601,185.85226607879403,141.48287671232879,214.36415525114154,236.60159817351601,186.3581374542363,141.48287671232879,214.36415525114154,236.60159817351601,155.79385061035825,141.48287671232879,214.36415525114154,236.60159817351601,188.92326517172765,19,2028,193.43026169371862,188.91898900230282,192.64983874572917,188.92094094845976,163.86734323873051,175.55761399773849,158.81240427138391,174.73016326829114,185.83627621701109,185.85226607879403,186.3581374542363,155.79385061035825,188.92326517172765,184.48069098029364]
[23,2029,142,225.36643835616439,238.19406392694063,200.03744048591585,142,225.36643835616439,238.19406392694063,195.35229603558847,142,225.36643835616439,238.19406392694063,199.58573088212103,142,225.36643835616439,238.19406392694063,195.35351135362507,142,225.36643835616439,238.19406392694063,167.04402206735242,142,225.36643835616439,238.19406392694063,181.37037485548944,142,225.36643835616439,238.19406392694063,161.85818125922503,142,225.36643835616439,238.19406392694063,178.67114560473775,142,225.36643835616439,238.19406392694063,191.38967756701061,142,225.36643835616439,238.19406392694063,191.38402551016648,142,225.36643835616439,238.19406392694063,191.69369021910836,142,225.36643835616439,238.19406392694063,158.10021422534933,142,225.36643835616439,238.19406392694063,195.35166996553986,20,2029,200.03744048591585,195.35229603558847,199.58573088212103,195.35351135362507,167.04402206735242,181.37037485548944,161.85818125922503,178.67114560473775,191.38967756701061,191.38402551016648,191.69369021910836,158.10021422534933,195.35166996553986,190.08016475794426]
[24,2030,146.14041095890411,216.78538812785388,233.96004566210044,195.51578620390708,146.14041095890411,216.78538812785388,233.96004566210044,191.26752500293355,146.14041095890411,216.78538812785388,233.96004566210044,195.51568639432358,146.14041095890411,216.78538812785388,233.96004566210044,191.26685000209358,146.14041095890411,216.78538812785388,233.96004566210044,167.84827195506043,146.14041095890411,216.78538812785388,233.96004566210044,180.71352396550256,146.14041095890411,216.78538812785388,233.96004566210044,164.17059989348417,146.14041095890411,216.78538812785388,233.96004566210044,177.41927662919835,146.14041095890411,216.78538812785388,233.96004566210044,188.1875061675234,146.14041095890411,216.78538812785388,233.96004566210044,188.18514934825302,146.14041095890411,216.78538812785388,233.96004566210044,187.96925231538034,146.14041095890411,216.78538812785388,233.96004566210044,160.28149633802229,146.14041095890411,216.78538812785388,233.96004566210044,191.26741445060574,21,2030,195.51578620390708,191.26752500293355,195.51568639432358,191.26685000209358,167.84827195506043,180.71352396550256,164.17059989348417,177.41927662919835,188.1875061675234,188.18514934825302,187.96925231538034,160.28149633802229,191.26741445060574,187.08409441264439]
[25,2031,147.9988584474886,222.57762557077626,241.26484018264841,200.171640056684,147.9988584474886,222.57762557077626,241.26484018264841,195.47005590174211,147.9988584474886,222.57762557077626,241.26484018264841,200.20181987408984,147.9988584474886,222.57762557077626,241.26484018264841,195.47032276785021,147.9988584474886,222.57762557077626,241.26484018264841,171.15457476621305,147.9988584474886,222.57762557077626,241.26484018264841,185.5171810195919,147.9988584474886,222.57762557077626,241.26484018264841,167.95403454691598,147.9988584474886,222.57762557077626,241.26484018264841,180.86900966581376,147.9988584474886,222.57762557077626,241.26484018264841,192.43747513215482,147.9988584474886,222.57762557077626,241.26484018264841,192.43246965628182,147.9988584474886,222.57762557077626,241.26484018264841,192.19278808801639,147.9988584474886,222.57762557077626,241.26484018264841,163.36616631075279,147.9988584474886,222.57762557077626,241.26484018264841,195.46853506449898,22,2031,200.171640056684,195.47005590174211,200.20181987408984,195.47032276785021,171.15457476621305,185.5171810195919,167.95403454691598,180.86900966581376,192.43747513215482,192.43246965628182,192.19278808801639,163.36616631075279,195.46853506449898,191.31229437972246]
[26,2040,150.42579908675799,226.51712328767124,243.15410958904113,203.45489733472684,150.42579908675799,226.51712328767124,243.15410958904113,196.99461204981964,150.42579908675799,226.51712328767124,243.15410958904113,203.44185047596935,150.42579908675799,226.51712328767124,243.15410958904113,196.99501579962021,150.42579908675799,226.51712328767124,243.15410958904113,175.91366122583983,150.42579908675799,226.51712328767124,243.15410958904113,196.66934624637895,150.42579908675799,226.51712328767124,243.15410958904113,179.68485896917369,150.42579908675799,226.51712328767124,243.15410958904113,182.05230061624476,150.42579908675799,226.51712328767124,243.15410958904113,195.55137644429129,150.42579908675799,226.51712328767124,243.15410958904113,195.55377209279501,150.42579908675799,226.51712328767124,243.15410958904113,195.34970450768577,150.42579908675799,226.51712328767124,243.15410958904113,169.992083763605,150.42579908675799,226.51712328767124,243.15410958904113,196.99672296703116,23,2040,203.45489733472684,196.99461204981964,203.44185047596935,196.99501579962021,175.91366122583983,196.66934624637895,179.68485896917369,182.05230061624476,195.55137644429129,195.55377209279501,195.34970450768577,169.992083763605,196.99672296703116,194.72113477034563]
[27,2050,159.80136986301369,237.4908675799087,334.59931506849318,220.82462973062565,159.80136986301369,237.4908675799087,334.59931506849318,208.746560654371,159.80136986301369,237.4908675799087,334.59931506849318,220.8122498782524,159.80136986301369,237.4908675799087,334.59931506849318,208.74764331016729,159.80136986301369,237.4908675799087,334.59931506849318,195.15848802881857,159.80136986301369,237.4908675799087,334.59931506849318,221.97004527214352,159.80136986301369,237.4908675799087,334.59931506849318,214.38339617264862,159.80136986301369,237.4908675799087,334.59931506849318,196.85438342831239,159.80136986301369,237.4908675799087,334.59931506849318,212.69988444774401,159.80136986301369,237.4908675799087,334.59931506849318,212.69599265470563,159.80136986301369,237.4908675799087,334.59931506849318,211.11249004614479,159.80136986301369,237.4908675799087,334.59931506849318,193.36923759903215,159.80136986301369,237.4908675799087,334.59931506849318,208.74624111458326,24,2050,220.82462973062565,208.746560654371,220.8122498782524,208.74764331016729,195.15848802881857,221.97004527214352,214.38339617264862,196.85438342831239,212.69988444774401,212.69599265470563,211.11249004614479,193.36923759903215,208.74624111458326,210.78846019583625]
[]
[]
[]
["GWh",null,"Demand met by Grid"]
[]
[]
[null,null,{"$f":"C$7&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&C$7&\"!$A$12:$A$540\"),C72,INDIRECT(\"Raw\"&C$7&\"!$B$12:$B$540\"))","v":313},{"$f":"D72+2","v":315},null,{"$f":"G$7&\"TerElcOut\"","v":"CIwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&G$7&\"!$A$12:$A$540\"),G72,INDIRECT(\"Raw\"&G$7&\"!$B$12:$B$540\"))","v":313},{"$f":"H72+2","v":315},null,{"$f":"K$7&\"TerElcOut\"","v":"GAwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&K$7&\"!$A$12:$A$540\"),K72,INDIRECT(\"Raw\"&K$7&\"!$B$12:$B$540\"))","v":313},{"$f":"L72+2","v":315},null,{"$f":"O$7&\"TerElcOut\"","v":"GHwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&O$7&\"!$A$12:$A$540\"),O72,INDIRECT(\"Raw\"&O$7&\"!$B$12:$B$540\"))","v":313},{"$f":"P72+2","v":315},null,{"$f":"S$7&\"TerElcOut\"","v":"GUwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&S$7&\"!$A$12:$A$540\"),S72,INDIRECT(\"Raw\"&S$7&\"!$B$12:$B$540\"))","v":313},{"$f":"T72+2","v":315},null,{"$f":"W$7&\"TerElcOut\"","v":"GBwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&W$7&\"!$A$12:$A$540\"),W72,INDIRECT(\"Raw\"&W$7&\"!$B$12:$B$540\"))","v":313},{"$f":"X72+2","v":315},null,{"$f":"AA$7&\"TerElcOut\"","v":"LIwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AA$7&\"!$A$12:$A$540\"),AA72,INDIRECT(\"Raw\"&AA$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AB72+2","v":315},null,{"$f":"AE$7&\"TerElcOut\"","v":"MAwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AE$7&\"!$A$12:$A$540\"),AE72,INDIRECT(\"Raw\"&AE$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AF72+2","v":315},null,{"$f":"AI$7&\"TerElcOut\"","v":"NIwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AI$7&\"!$A$12:$A$540\"),AI72,INDIRECT(\"Raw\"&AI$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AJ72+2","v":315},null,{"$f":"AM$7&\"TerElcOut\"","v":"NGwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AM$7&\"!$A$12:$A$540\"),AM72,INDIRECT(\"Raw\"&AM$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AN72+2","v":315},null,{"$f":"AQ$7&\"TerElcOut\"","v":"SEwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AQ$7&\"!$A$12:$A$540\"),AQ72,INDIRECT(\"Raw\"&AQ$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AR72+2","v":315},null,{"$f":"AU$7&\"TerElcOut\"","v":"SIwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AU$7&\"!$A$12:$A$540\"),AU72,INDIRECT(\"Raw\"&AU$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AV72+2","v":315},null,{"$f":"AY$7&\"TerElcOut\"","v":"TBwTerElcOut"},{"$f":"SUMIF(INDIRECT(\"Raw\"&AY$7&\"!$A$12:$A$540\"),AY72,INDIRECT(\"Raw\"&AY$7&\"!$B$12:$B$540\"))","v":313},{"$f":"AZ72+2","v":315}]
[]
[null,null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural",null,"EDist","EDistUrban","EDistRural"]
[null,null,"Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum","Industry","Urban","Rural","sum"]
[4,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A76,0)","v":2010},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$72,1,1,50),C$74,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$72+$A76,1,1,50))*8.76","v":75.861599999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),E$72,1,1,50),D$74,OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),D$72+$A76,1,1,50))*8.76","v":638.42879999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),E$72,1,1,50),E$74,OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),D$72+$A76,1,1,50))*8.76","v":13.577999999999999},{"$f":"SUM(C76:E76)","v":727.86839999999984},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),I$72,1,1,50),G$74,OFFSET(INDIRECT(\"Raw\"&G$7&\"!$C$1\"),H$72+$A76,1,1,50))*8.76","v":514.38720000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),I$72,1,1,50),H$74,OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),H$72+$A76,1,1,50))*8.76","v":3870.1680000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),I$72,1,1,50),I$74,OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),H$72+$A76,1,1,50))*8.76","v":78.84},{"$f":"SUM(G76:I76)","v":4463.3951999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),M$72,1,1,50),K$74,OFFSET(INDIRECT(\"Raw\"&K$7&\"!$C$1\"),L$72+$A76,1,1,50))*8.76","v":20.148},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A76,1,1,50))*8.76","v":148.56960000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A76,1,1,50))*8.76","v":2.6279999999999997},{"$f":"SUM(K76:M76)","v":171.34559999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),Q$72,1,1,50),O$74,OFFSET(INDIRECT(\"Raw\"&O$7&\"!$C$1\"),P$72+$A76,1,1,50))*8.76","v":3.0659999999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A76,1,1,50))*8.76","v":7314.9503999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A76,1,1,50))*8.76","v":86.986800000000002},{"$f":"SUM(O76:Q76)","v":7405.0031999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),U$72,1,1,50),S$74,OFFSET(INDIRECT(\"Raw\"&S$7&\"!$C$1\"),T$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A76,1,1,50))*8.76","v":311.24279999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUM(S76:U76)","v":311.24279999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),Y$72,1,1,50),W$74,OFFSET(INDIRECT(\"Raw\"&W$7&\"!$C$1\"),X$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A76,1,1,50))*8.76","v":15.33},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUM(W76:Y76)","v":15.33},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AC$72,1,1,50),AA$74,OFFSET(INDIRECT(\"Raw\"&AA$7&\"!$C$1\"),AB$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A76,1,1,50))*8.76","v":23.564399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A76,1,1,50))*8.76","v":0.70079999999999998},{"$f":"SUM(AA76:AC76)","v":24.2652},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AG$72,1,1,50),AE$74,OFFSET(INDIRECT(\"Raw\"&AE$7&\"!$C$1\"),AF$72+$A76,1,1,50))*8.76","v":102.49199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A76,1,1,50))*8.76","v":742.7604},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A76,1,1,50))*8.76","v":15.5928},{"$f":"SUM(AE76:AG76)","v":860.84519999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AK$72,1,1,50),AI$74,OFFSET(INDIRECT(\"Raw\"&AI$7&\"!$C$1\"),AJ$72+$A76,1,1,50))*8.76","v":75.248400000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A76,1,1,50))*8.76","v":610.92239999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A76,1,1,50))*8.76","v":11.4756},{"$f":"SUM(AI76:AK76)","v":697.64639999999986},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AO$72,1,1,50),AM$74,OFFSET(INDIRECT(\"Raw\"&AM$7&\"!$C$1\"),AN$72+$A76,1,1,50))*8.76","v":2157.5880000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A76,1,1,50))*8.76","v":16998.9552},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A76,1,1,50))*8.76","v":296.78880000000004},{"$f":"SUM(AM76:AO76)","v":19453.331999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AS$72,1,1,50),AQ$74,OFFSET(INDIRECT(\"Raw\"&AQ$7&\"!$C$1\"),AR$72+$A76,1,1,50))*8.76","v":232.14},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A76,1,1,50))*8.76","v":1643.0255999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A76,1,1,50))*8.76","v":33.988799999999998},{"$f":"SUM(AQ76:AS76)","v":1909.1543999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AW$72,1,1,50),AU$74,OFFSET(INDIRECT(\"Raw\"&AU$7&\"!$C$1\"),AV$72+$A76,1,1,50))*8.76","v":0},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A76,1,1,50))*8.76","v":112.8288},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A76,1,1,50))*8.76","v":1.752},{"$f":"SUM(AU76:AW76)","v":114.5808},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),BA$72,1,1,50),AY$74,OFFSET(INDIRECT(\"Raw\"&AY$7&\"!$C$1\"),AZ$72+$A76,1,1,50))*8.76","v":184.66079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A76,1,1,50))*8.76","v":1388.3724},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A76,1,1,50))*8.76","v":27.243599999999997},{"$f":"SUM(AY76:BA76)","v":1600.2767999999999}]
[5,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A77,0)","v":2011},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$72,1,1,50),C$74,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$72+$A77,1,1,50))*8.76","v":93.293999999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),E$72,1,1,50),D$74,OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),D$72+$A77,1,1,50))*8.76","v":623.88720000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),E$72,1,1,50),E$74,OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),D$72+$A77,1,1,50))*8.76","v":15.4176},{"$f":"SUM(C77:E77)","v":732.59879999999998},615.21479999999997,3939.3719999999998,88.738799999999998,{"$f":"SUM(G77:I77)","v":4643.3256000000001},33.287999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A77,1,1,50))*8.76","v":142.52519999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A77,1,1,50))*8.76","v":3.4163999999999999},179.2296,1123.7328,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A77,1,1,50))*8.76","v":7253.3675999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A77,1,1,50))*8.76","v":167.14079999999998},8544.2411999999986,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A77,1,1,50))*8.76","v":317.28719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A77,1,1,50))*8.76","v":0.17519999999999999},317.4624,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A77,1,1,50))*8.76","v":15.5928},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A77,1,1,50))*8.76","v":0},15.5928,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A77,1,1,50))*8.76","v":32.1492},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A77,1,1,50))*8.76","v":0.70079999999999998},32.85,169.06800000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A77,1,1,50))*8.76","v":721.82400000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A77,1,1,50))*8.76","v":17.169599999999999},908.0616,98.725200000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A77,1,1,50))*8.76","v":600.76080000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A77,1,1,50))*8.76","v":12.9648},712.45079999999996,4732.152,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A77,1,1,50))*8.76","v":27345.216},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A77,1,1,50))*8.76","v":566.68439999999998},32644.0524,296.08799999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A77,1,1,50))*8.76","v":1729.4868000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A77,1,1,50))*8.76","v":40.295999999999999},2065.8708000000001,67.539599999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A77,1,1,50))*8.76","v":140.33519999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A77,1,1,50))*8.76","v":3.2412000000000001},211.11599999999999,240.46199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A77,1,1,50))*8.76","v":1550.7828},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A77,1,1,50))*8.76","v":31.185600000000001},1822.4304]
[6,2012,117.82199999999999,651.65639999999996,17.169599999999999,786.64799999999991,773.1576,4105.5492000000004,96.973200000000006,4975.68,63.072000000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A78,1,1,50))*8.76","v":190.53},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A78,1,1,50))*8.76","v":4.9931999999999999},258.59519999999998,1499.1863999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A78,1,1,50))*8.76","v":7558.8288000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A78,1,1,50))*8.76","v":198.58920000000001},9256.6044000000002,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A78,1,1,50))*8.76","v":531.20640000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A78,1,1,50))*8.76","v":12.8772},544.08360000000005,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A78,1,1,50))*8.76","v":93.731999999999985},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A78,1,1,50))*8.76","v":0.17519999999999999},93.907199999999989,30.66,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A78,1,1,50))*8.76","v":72.182400000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A78,1,1,50))*8.76","v":1.4016},104.244,252.28800000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A78,1,1,50))*8.76","v":730.32119999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A78,1,1,50))*8.76","v":20.585999999999999},1003.1952,130.61160000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A78,1,1,50))*8.76","v":617.93040000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A78,1,1,50))*8.76","v":15.0672},763.6092000000001,8649.6239999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A78,1,1,50))*8.76","v":39165.8724},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A78,1,1,50))*8.76","v":893.60760000000005},48709.104000000007,389.82,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A78,1,1,50))*8.76","v":1909.9428},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A78,1,1,50))*8.76","v":48.267599999999995},2348.0304000000001,48.18,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A78,1,1,50))*8.76","v":183.52199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A78,1,1,50))*8.76","v":4.2923999999999998},235.99439999999998,297.75240000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A78,1,1,50))*8.76","v":1731.5891999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A78,1,1,50))*8.76","v":35.915999999999997},2065.2575999999999]
[7,2013,146.0292,681.44040000000007,19.3596,846.82920000000013,987.95280000000002,4317.8915999999999,115.63199999999999,5421.4763999999996,96.36,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A79,1,1,50))*8.76","v":218.82480000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A79,1,1,50))*8.76","v":6.57},321.75479999999999,1915.1987999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A79,1,1,50))*8.76","v":8287.3979999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A79,1,1,50))*8.76","v":241.42559999999997},10444.0224,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A79,1,1,50))*8.76","v":668.38799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A79,1,1,50))*8.76","v":17.52},685.9079999999999,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A79,1,1,50))*8.76","v":101.616},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A79,1,1,50))*8.76","v":2.1023999999999998},103.7184,121.764,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A79,1,1,50))*8.76","v":116.77079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A79,1,1,50))*8.76","v":3.0659999999999998},241.60079999999999,360.036,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A79,1,1,50))*8.76","v":757.56479999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A79,1,1,50))*8.76","v":23.9148},1141.5155999999999,164.33760000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A79,1,1,50))*8.76","v":633.96120000000008},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A79,1,1,50))*8.76","v":15.768000000000001},814.06680000000006,10847.508,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A79,1,1,50))*8.76","v":39827.164799999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A79,1,1,50))*8.76","v":981.90840000000003},51656.581200000001,468.65999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A79,1,1,50))*8.76","v":1979.5847999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A79,1,1,50))*8.76","v":52.647599999999997},2500.8923999999997,52.735199999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A79,1,1,50))*8.76","v":207.78719999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A79,1,1,50))*8.76","v":4.1171999999999995},264.63959999999997,407.0772,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A79,1,1,50))*8.76","v":1863.8652},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A79,1,1,50))*8.76","v":47.654400000000003},2318.5967999999998]
[8,2014,179.2296,714.72839999999997,7.2707999999999995,901.22879999999998,1193.7252000000001,4523.0508,38.631599999999999,5755.4075999999995,138.40800000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A80,1,1,50))*8.76","v":247.38239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A80,1,1,50))*8.76","v":1.2264000000000002},387.01679999999999,2271.6432,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A80,1,1,50))*8.76","v":8574.4632000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A80,1,1,50))*8.76","v":270.4212},11116.527600000001,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A80,1,1,50))*8.76","v":802.67879999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A80,1,1,50))*8.76","v":4.5552000000000001},807.23399999999992,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A80,1,1,50))*8.76","v":114.8436},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A80,1,1,50))*8.76","v":0},114.8436,611.44799999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A80,1,1,50))*8.76","v":162.76079999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A80,1,1,50))*8.76","v":0.78839999999999999},774.99720000000002,668.38799999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A80,1,1,50))*8.76","v":1055.3172},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A80,1,1,50))*8.76","v":8.6723999999999997},1732.3775999999998,205.50960000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A80,1,1,50))*8.76","v":644.56079999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A80,1,1,50))*8.76","v":1.8395999999999999},851.91,13305.564,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A80,1,1,50))*8.76","v":40562.654399999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A80,1,1,50))*8.76","v":328.14960000000002},54196.367999999988,556.26,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A80,1,1,50))*8.76","v":2057.1983999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A80,1,1,50))*8.76","v":17.52},2630.9783999999995,805.30680000000007,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A80,1,1,50))*8.76","v":334.98239999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A80,1,1,50))*8.76","v":0.96360000000000001},1141.2528000000002,497.83079999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A80,1,1,50))*8.76","v":1991.6736000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A80,1,1,50))*8.76","v":5.7816000000000001},2495.2859999999996]
[9,2015,215.23320000000001,751.87079999999992,8.3219999999999992,975.42599999999993,1419.2076,4745.4672,45.99,6210.6647999999996,190.96799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A81,1,1,50))*8.76","v":276.20280000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A81,1,1,50))*8.76","v":1.6643999999999999},468.83519999999999,2661.3755999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A81,1,1,50))*8.76","v":8871.9527999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A81,1,1,50))*8.76","v":307.21319999999997},11840.541599999999,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A81,1,1,50))*8.76","v":1151.0640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A81,1,1,50))*8.76","v":6.2195999999999998},1157.2836,0,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A81,1,1,50))*8.76","v":124.91759999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A81,1,1,50))*8.76","v":1.2264000000000002},126.14399999999999,1101.1320000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A81,1,1,50))*8.76","v":193.15800000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A81,1,1,50))*8.76","v":0.96360000000000001},1295.2536,828.69599999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A81,1,1,50))*8.76","v":1013.3568},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A81,1,1,50))*8.76","v":7.1831999999999994},1849.2359999999999,284.52479999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A81,1,1,50))*8.76","v":736.27799999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A81,1,1,50))*8.76","v":6.1319999999999997},1026.9348,16020.287999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A81,1,1,50))*8.76","v":41240.328000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A81,1,1,50))*8.76","v":377.64359999999999},57638.259600000005,697.29599999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A81,1,1,50))*8.76","v":2284.7831999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A81,1,1,50))*8.76","v":18.571200000000001},3000.6503999999995,828.87120000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A81,1,1,50))*8.76","v":415.31159999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A81,1,1,50))*8.76","v":2.19},1246.3728000000001,651.83159999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A81,1,1,50))*8.76","v":2136.3011999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A81,1,1,50))*8.76","v":11.4756},2799.6084000000001]
[10,2016,244.1412,797.5104,7.0956000000000001,1048.7472,1659.2315999999998,4955.0064000000002,41.697599999999994,6655.9356000000007,236.51999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A82,1,1,50))*8.76","v":366.60599999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A82,1,1,50))*8.76","v":2.2776000000000001},605.40359999999998,3087.0239999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A82,1,1,50))*8.76","v":9202.1172000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A82,1,1,50))*8.76","v":326.04719999999998},12615.188399999999,2460.6839999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A82,1,1,50))*8.76","v":1272.5652},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A82,1,1,50))*8.76","v":8.6723999999999997},3741.9215999999997,326.74799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A82,1,1,50))*8.76","v":133.8528},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A82,1,1,50))*8.76","v":0.96360000000000001},461.56439999999998,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A82,1,1,50))*8.76","v":192.54480000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A82,1,1,50))*8.76","v":0.96360000000000001},1906.9643999999998,1132.6680000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A82,1,1,50))*8.76","v":1277.7336},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A82,1,1,50))*8.76","v":8.9352},2419.3368,325.6968,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A82,1,1,50))*8.76","v":755.81280000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A82,1,1,50))*8.76","v":4.8180000000000005},1086.3276000000001,18331.175999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A82,1,1,50))*8.76","v":42332.7},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A82,1,1,50))*8.76","v":317.19959999999998},60981.075599999996,883.00799999999992,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A82,1,1,50))*8.76","v":2579.6448},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A82,1,1,50))*8.76","v":14.1036},3476.7563999999998,1481.3159999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A82,1,1,50))*8.76","v":512.54759999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A82,1,1,50))*8.76","v":4.2047999999999996},1998.0683999999997,777.97559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A82,1,1,50))*8.76","v":2288.9879999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A82,1,1,50))*8.76","v":11.826000000000001},3078.7896000000001]
[11,2017,275.67719999999997,844.98959999999988,10.424399999999999,1131.0912000000001,1919.3159999999998,5163.6696000000002,37.755599999999994,7120.7412000000004,236.51999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A83,1,1,50))*8.76","v":389.73239999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A83,1,1,50))*8.76","v":2.5403999999999995},628.79279999999994,3553.8444,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A83,1,1,50))*8.76","v":9541.83},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A83,1,1,50))*8.76","v":346.54560000000004},13442.22,2496.6,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A83,1,1,50))*8.76","v":1310.4959999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A83,1,1,50))*8.76","v":11.3004},3818.3963999999996,326.74799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A83,1,1,50))*8.76","v":169.2432},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A83,1,1,50))*8.76","v":3.5915999999999997},499.58280000000002,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A83,1,1,50))*8.76","v":216.37199999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A83,1,1,50))*8.76","v":1.1388},1930.9667999999999,1227.2759999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A83,1,1,50))*8.76","v":1276.9452000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A83,1,1,50))*8.76","v":12.263999999999999},2516.4852000000001,369.49680000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A83,1,1,50))*8.76","v":773.50799999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A83,1,1,50))*8.76","v":4.8180000000000005},1147.8227999999999,20859.311999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A83,1,1,50))*8.76","v":43398.353999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A83,1,1,50))*8.76","v":268.40640000000002},64526.072399999997,1013.532,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A83,1,1,50))*8.76","v":2659.8863999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A83,1,1,50))*8.76","v":15.680400000000001},3689.0988000000002,2133.9359999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A83,1,1,50))*8.76","v":566.15879999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A83,1,1,50))*8.76","v":5.3435999999999995},2705.4384,919.01159999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A83,1,1,50))*8.76","v":2444.3904000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A83,1,1,50))*8.76","v":13.402799999999999},3376.8047999999999]
[12,2018,310.71719999999999,894.13319999999987,9.9863999999999997,1214.8367999999998,2202.2640000000001,5370.5808000000006,33.725999999999999,7606.5708000000004,237.39600000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A84,1,1,50))*8.76","v":412.94639999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A84,1,1,50))*8.76","v":3.504},653.84640000000002,4062.8004000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A84,1,1,50))*8.76","v":9891.0911999999989},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A84,1,1,50))*8.76","v":368.00759999999997},14321.8992,2535.1439999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A84,1,1,50))*8.76","v":1345.0103999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A84,1,1,50))*8.76","v":17.6952},3897.8495999999996,326.74799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A84,1,1,50))*8.76","v":209.18879999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A84,1,1,50))*8.76","v":9.5484000000000009},545.48519999999996,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A84,1,1,50))*8.76","v":225.9204},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A84,1,1,50))*8.76","v":2.5403999999999995},1941.9168,1349.9159999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A84,1,1,50))*8.76","v":1295.0784000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A84,1,1,50))*8.76","v":14.366399999999999},2659.3607999999999,416.80079999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A84,1,1,50))*8.76","v":789.80160000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A84,1,1,50))*8.76","v":6.7451999999999996},1213.3476000000001,23624.844000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A84,1,1,50))*8.76","v":44438.166000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A84,1,1,50))*8.76","v":366.78119999999996},68429.791200000007,1155.444,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A84,1,1,50))*8.76","v":2738.2883999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A84,1,1,50))*8.76","v":21.724799999999998},3915.4571999999998,2785.7675999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A84,1,1,50))*8.76","v":584.90519999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A84,1,1,50))*8.76","v":6.2195999999999998},3376.8923999999993,1074.8520000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A84,1,1,50))*8.76","v":2602.5083999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A84,1,1,50))*8.76","v":14.541599999999999},3691.9019999999996]
[13,2019,347.8596,944.94119999999998,8.1468000000000007,1300.9476,2508.8639999999996,5574.9515999999994,31.6236,8115.4391999999989,236.51999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A85,1,1,50))*8.76","v":437.12399999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A85,1,1,50))*8.76","v":3.4163999999999999},677.06039999999996,4619.8487999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A85,1,1,50))*8.76","v":10249.7256},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A85,1,1,50))*8.76","v":390.25799999999998},15259.832399999999,4528.0439999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A85,1,1,50))*8.76","v":1370.0640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A85,1,1,50))*8.76","v":20.060400000000001},5918.1684000000005,326.74799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A85,1,1,50))*8.76","v":245.71799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A85,1,1,50))*8.76","v":18.133199999999999},590.5992,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A85,1,1,50))*8.76","v":231.08879999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A85,1,1,50))*8.76","v":5.694},1950.2387999999999,1451.5319999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A85,1,1,50))*8.76","v":1282.9019999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A85,1,1,50))*8.76","v":16.3812},2750.8151999999995,467.60880000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A85,1,1,50))*8.76","v":801.80279999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A85,1,1,50))*8.76","v":7.7088000000000001},1277.1204,26641.788,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A85,1,1,50))*8.76","v":45434.878799999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A85,1,1,50))*8.76","v":431.07959999999997},72507.746400000004,1310.4959999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A85,1,1,50))*8.76","v":2817.6539999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A85,1,1,50))*8.76","v":21.286799999999999},4149.4367999999995,3830.9231999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A85,1,1,50))*8.76","v":588.40920000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A85,1,1,50))*8.76","v":11.7384},4431.0707999999995,1248.3,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A85,1,1,50))*8.76","v":2761.4148},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A85,1,1,50))*8.76","v":15.768000000000001},4025.4827999999998]
[14,2020,387.01679999999999,989.17920000000004,7.7964000000000002,1383.9923999999999,2842.7951999999996,5775.8184000000001,33.638399999999997,8652.2520000000004,236.51999999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A86,1,1,50))*8.76","v":462.96600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A86,1,1,50))*8.76","v":3.9420000000000002},703.428,5230.6836000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A86,1,1,50))*8.76","v":10615.2804},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A86,1,1,50))*8.76","v":415.04880000000003},16261.0128,4595.4960000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A86,1,1,50))*8.76","v":1379.5247999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A86,1,1,50))*8.76","v":27.593999999999998},6002.6148000000003,652.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A86,1,1,50))*8.76","v":280.23239999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A86,1,1,50))*8.76","v":31.7988},964.65120000000002,1713.4559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A86,1,1,50))*8.76","v":225.0444},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A86,1,1,50))*8.76","v":17.169599999999999},1955.6699999999998,1582.0559999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A86,1,1,50))*8.76","v":1286.4059999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A86,1,1,50))*8.76","v":15.768000000000001},2884.2299999999996,522.00840000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A86,1,1,50))*8.76","v":812.22719999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A86,1,1,50))*8.76","v":8.8475999999999999},1343.0832,29936.423999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A86,1,1,50))*8.76","v":46387.616399999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A86,1,1,50))*8.76","v":502.56119999999999},76826.601599999995,1482.1919999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A86,1,1,50))*8.76","v":2902.1004000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A86,1,1,50))*8.76","v":24.527999999999999},4408.8204000000005,4839.1115999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A86,1,1,50))*8.76","v":555.822},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A86,1,1,50))*8.76","v":33.901200000000003},5428.8347999999996,1439.8812,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A86,1,1,50))*8.76","v":2923.65},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A86,1,1,50))*8.76","v":16.994399999999999},4380.5255999999999]
[15,2021,426.52439999999996,1040.0748000000001,9.2856000000000005,1475.8848,3058.3788,6043.0860000000002,37.843200000000003,9139.3079999999991,246.15600000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A87,1,1,50))*8.76","v":478.55880000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A87,1,1,50))*8.76","v":4.4676},729.18239999999992,5631.1908000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A87,1,1,50))*8.76","v":11115.388800000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A87,1,1,50))*8.76","v":468.13439999999997},17214.714,4674.3360000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A87,1,1,50))*8.76","v":1428.6684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A87,1,1,50))*8.76","v":36.967199999999998},6139.9715999999999,654.37199999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A87,1,1,50))*8.76","v":320.70359999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A87,1,1,50))*8.76","v":37.843200000000003},1012.9187999999999,1716.96,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A87,1,1,50))*8.76","v":235.38120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A87,1,1,50))*8.76","v":17.957999999999998},1970.2992000000002,1680.1680000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A87,1,1,50))*8.76","v":1323.4608000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A87,1,1,50))*8.76","v":21.549599999999998},3025.1784000000002,557.22360000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A87,1,1,50))*8.76","v":841.48559999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A87,1,1,50))*8.76","v":10.249199999999998},1408.9584,32698.451999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A87,1,1,50))*8.76","v":49129.321199999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A87,1,1,50))*8.76","v":594.19079999999997},82421.963999999993,1626.732,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A87,1,1,50))*8.76","v":3021.1487999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A87,1,1,50))*8.76","v":27.6816},4675.5623999999998,4843.9296000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A87,1,1,50))*8.76","v":576.75840000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A87,1,1,50))*8.76","v":28.907999999999998},5449.5960000000005,1576.1867999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A87,1,1,50))*8.76","v":3112.5155999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A87,1,1,50))*8.76","v":19.534800000000001},4708.2372000000005]
[16,2022,469.536,1095.1751999999999,10.862399999999999,1575.5735999999999,3286.3139999999999,6316.3979999999992,42.398399999999995,9645.1103999999996,255.792,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A88,1,1,50))*8.76","v":493.18799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A88,1,1,50))*8.76","v":4.9931999999999999},753.97320000000002,6062.4455999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A88,1,1,50))*8.76","v":11643.003599999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A88,1,1,50))*8.76","v":525.51239999999996},18230.961599999995,4754.0520000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A88,1,1,50))*8.76","v":1458.8027999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A88,1,1,50))*8.76","v":40.996799999999993},6253.8516000000009,655.24799999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A88,1,1,50))*8.76","v":338.83679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A88,1,1,50))*8.76","v":40.383600000000001},1034.4683999999997,1720.4639999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A88,1,1,50))*8.76","v":246.59399999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A88,1,1,50))*8.76","v":17.6952},1984.7532000000001,1782.6599999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A88,1,1,50))*8.76","v":1359.6396},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A88,1,1,50))*8.76","v":24.703199999999999},3167.0027999999998,594.97919999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A88,1,1,50))*8.76","v":869.9556},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A88,1,1,50))*8.76","v":11.6508},1476.5855999999999,35202.06,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A88,1,1,50))*8.76","v":51282.2664},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A88,1,1,50))*8.76","v":686.69640000000004},87171.022799999992,1774.7759999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A88,1,1,50))*8.76","v":3129.7727999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A88,1,1,50))*8.76","v":30.747599999999998},4935.2963999999993,4894.3872000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A88,1,1,50))*8.76","v":596.99400000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A88,1,1,50))*8.76","v":31.974},5523.3552,1723.0919999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A88,1,1,50))*8.76","v":3310.8419999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A88,1,1,50))*8.76","v":22.162799999999997},5056.0967999999993]
[17,2023,516.05160000000001,1172.1756,12.6144,1700.8416,3527.3016000000002,6596.6303999999991,47.304000000000002,10171.235999999999,265.428,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A89,1,1,50))*8.76","v":508.69319999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A89,1,1,50))*8.76","v":6.6575999999999995},780.77880000000005,6498.8688000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A89,1,1,50))*8.76","v":12199.175999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A89,1,1,50))*8.76","v":588.84719999999993},19286.892,4835.5199999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A89,1,1,50))*8.76","v":1488.1487999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A89,1,1,50))*8.76","v":45.114000000000004},6368.782799999999,657,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A89,1,1,50))*8.76","v":357.846},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A89,1,1,50))*8.76","v":42.923999999999999},1057.77,1723.0919999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A89,1,1,50))*8.76","v":259.55879999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A89,1,1,50))*8.76","v":18.0456},2000.6963999999998,1888.6559999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A89,1,1,50))*8.76","v":1393.278},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A89,1,1,50))*8.76","v":28.032},3309.9660000000003,633.69839999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A89,1,1,50))*8.76","v":898.42560000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A89,1,1,50))*8.76","v":13.315199999999999},1545.4392,37889.628000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A89,1,1,50))*8.76","v":53511.861599999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A89,1,1,50))*8.76","v":788.13720000000001},92189.626799999998,1935.0840000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A89,1,1,50))*8.76","v":3240.9372000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A89,1,1,50))*8.76","v":40.383600000000001},5216.4048000000003,4904.0232000000005,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A89,1,1,50))*8.76","v":616.7915999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A89,1,1,50))*8.76","v":35.04},5555.8548000000001,1880.5091999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A89,1,1,50))*8.76","v":3516.0012000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A89,1,1,50))*8.76","v":25.2288},5421.7392]
[18,2024,566.07119999999998,1252.8552,14.541599999999999,1833.4679999999998,3782.3051999999998,6882.9071999999996,52.822800000000001,10718.0352,275.94,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A90,1,1,50))*8.76","v":524.19839999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A90,1,1,50))*8.76","v":7.5335999999999999},807.67200000000003,7006.1603999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A90,1,1,50))*8.76","v":12784.519200000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A90,1,1,50))*8.76","v":657.35040000000004},20448.03,4916.9879999999994,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A90,1,1,50))*8.76","v":1516.6188},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A90,1,1,50))*8.76","v":49.406399999999998},6483.0131999999994,657.87599999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A90,1,1,50))*8.76","v":377.64359999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A90,1,1,50))*8.76","v":46.340400000000002},1081.8600000000001,1726.596,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A90,1,1,50))*8.76","v":272.43599999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A90,1,1,50))*8.76","v":17.8704},2016.9023999999999,1999.9080000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A90,1,1,50))*8.76","v":1426.0403999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A90,1,1,50))*8.76","v":31.6236},3457.5720000000001,674.08199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A90,1,1,50))*8.76","v":926.01959999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A90,1,1,50))*8.76","v":14.9796},1615.0811999999999,40775.171999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A90,1,1,50))*8.76","v":55822.486799999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A90,1,1,50))*8.76","v":899.38919999999996},97497.04800000001,2109.4079999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A90,1,1,50))*8.76","v":3356.4816000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A90,1,1,50))*8.76","v":44.938800000000001},5510.8284000000003,4914.5351999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A90,1,1,50))*8.76","v":636.67680000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A90,1,1,50))*8.76","v":38.105999999999995},5589.3179999999993,2049.2267999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A90,1,1,50))*8.76","v":3728.9567999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A90,1,1,50))*8.76","v":24.09},5802.2736000000004]
[19,2025,620.55840000000001,1330.8191999999999,16.7316,1968.1091999999999,4051.3247999999999,7177.7687999999998,58.516799999999996,11287.6104,287.32799999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A91,1,1,50))*8.76","v":540.57960000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A91,1,1,50))*8.76","v":10.774799999999999},838.68240000000003,7553.0472,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A91,1,1,50))*8.76","v":13401.047999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A91,1,1,50))*8.76","v":732.68639999999994},21686.781599999998,5001.96,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A91,1,1,50))*8.76","v":1545.8771999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A91,1,1,50))*8.76","v":53.698799999999999},6601.5360000000001,659.62799999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A91,1,1,50))*8.76","v":398.31719999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A91,1,1,50))*8.76","v":48.968399999999995},1106.9135999999999,1730.1,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A91,1,1,50))*8.76","v":286.27679999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A91,1,1,50))*8.76","v":17.344799999999999},2033.7216000000001,2114.6640000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A91,1,1,50))*8.76","v":1457.1384},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A91,1,1,50))*8.76","v":35.3904},3607.1928000000007,717.18119999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A91,1,1,50))*8.76","v":954.40200000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A91,1,1,50))*8.76","v":14.278799999999999},1685.8620000000001,43871.831999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A91,1,1,50))*8.76","v":58213.353599999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A91,1,1,50))*8.76","v":1020.8027999999999},103105.9884,2298.6239999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A91,1,1,50))*8.76","v":3475.5299999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A91,1,1,50))*8.76","v":42.398399999999995},5816.5523999999996,4924.1711999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A91,1,1,50))*8.76","v":656.47439999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A91,1,1,50))*8.76","v":41.259599999999999},5621.9052000000001,2223.3755999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A91,1,1,50))*8.76","v":3951.4607999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A91,1,1,50))*8.76","v":27.155999999999999},6201.9924000000001]
[20,2026,679.42560000000003,1407.9947999999999,22.6008,2110.0212000000001,4335.2363999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),I$72,1,1,50),H$74,OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),H$72+$A92,1,1,50))*8.76","v":7476.9227999999994},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),I$72,1,1,50),I$74,OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),H$72+$A92,1,1,50))*8.76","v":64.561199999999999},11876.720399999998,297.83999999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A92,1,1,50))*8.76","v":557.83680000000004},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A92,1,1,50))*8.76","v":14.629199999999999},870.30599999999993,8141.0183999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A92,1,1,50))*8.76","v":14050.2516},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A92,1,1,50))*8.76","v":813.97919999999999},23005.249200000002,5081.6760000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A92,1,1,50))*8.76","v":1573.4712},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A92,1,1,50))*8.76","v":58.166399999999996},6713.3136000000004,660.50400000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A92,1,1,50))*8.76","v":420.74279999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A92,1,1,50))*8.76","v":52.384800000000006},1133.6315999999999,1733.604,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A92,1,1,50))*8.76","v":300.90600000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A92,1,1,50))*8.76","v":17.6952},2052.2051999999999,2232.924,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A92,1,1,50))*8.76","v":1486.3968},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A92,1,1,50))*8.76","v":39.3324},3758.6531999999997,760.98120000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A92,1,1,50))*8.76","v":981.55799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A92,1,1,50))*8.76","v":15.943200000000001},1758.4824000000001,46924.691999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A92,1,1,50))*8.76","v":60337.828800000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A92,1,1,50))*8.76","v":1147.1219999999998},108409.6428,2498.3519999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A92,1,1,50))*8.76","v":3591.8627999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A92,1,1,50))*8.76","v":46.340400000000002},6136.5551999999998,4933.8072000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A92,1,1,50))*8.76","v":676.62239999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A92,1,1,50))*8.76","v":44.238},5654.6676000000007,2418.3732,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A92,1,1,50))*8.76","v":4181.5860000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A92,1,1,50))*8.76","v":30.66},6630.6192000000001]
[21,2027,741.53399999999999,1486.3968,25.7544,2253.6851999999999,4634.04,7782.9971999999998,71.043599999999998,12488.0808,310.10399999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A93,1,1,50))*8.76","v":575.09400000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A93,1,1,50))*8.76","v":19.3596},904.55760000000009,8773.8407999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A93,1,1,50))*8.76","v":14734.845599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A93,1,1,50))*8.76","v":902.98079999999993},24411.6672,5164.8959999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A93,1,1,50))*8.76","v":1601.0652},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A93,1,1,50))*8.76","v":62.721600000000002},6828.6827999999996,662.25599999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A93,1,1,50))*8.76","v":443.16840000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A93,1,1,50))*8.76","v":55.801200000000001},1161.2256,1737.1079999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A93,1,1,50))*8.76","v":316.41119999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A93,1,1,50))*8.76","v":19.272000000000002},2072.7911999999997,2354.6880000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A93,1,1,50))*8.76","v":1513.9908},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A93,1,1,50))*8.76","v":43.6248},3912.3036000000002,807.32159999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A93,1,1,50))*8.76","v":1009.59},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A93,1,1,50))*8.76","v":17.607599999999998},1834.5192,50036.243999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A93,1,1,50))*8.76","v":62338.087200000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A93,1,1,50))*8.76","v":1280.0111999999999},113654.34239999999,2711.22,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A93,1,1,50))*8.76","v":3707.4072000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A93,1,1,50))*8.76","v":51.070799999999998},6469.6980000000003,4944.1439999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A93,1,1,50))*8.76","v":695.28120000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A93,1,1,50))*8.76","v":47.479199999999999},5686.9043999999994,2629.9272000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A93,1,1,50))*8.76","v":4419.5951999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A93,1,1,50))*8.76","v":34.164000000000001},7083.6863999999996]
[22,2028,808.89840000000004,1568.3027999999999,29.1708,2406.3719999999998,4949.3123999999998,8094.24,77.876400000000004,13121.4288,322.36799999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A94,1,1,50))*8.76","v":592.35120000000006},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A94,1,1,50))*8.76","v":25.053599999999999},939.77279999999996,9450.4631999999983,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A94,1,1,50))*8.76","v":15454.742399999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A94,1,1,50))*8.76","v":999.69119999999998},25904.896799999999,5248.116,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A94,1,1,50))*8.76","v":1627.7831999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A94,1,1,50))*8.76","v":67.627200000000002},6943.5263999999997,663.13200000000006,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A94,1,1,50))*8.76","v":467.346},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A94,1,1,50))*8.76","v":59.217599999999997},1189.6956,1740.6119999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A94,1,1,50))*8.76","v":332.79239999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A94,1,1,50))*8.76","v":21.023999999999997},2094.4283999999998,2480.8319999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A94,1,1,50))*8.76","v":1538.1684},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A94,1,1,50))*8.76","v":51.333600000000004},4070.3339999999998,855.76439999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A94,1,1,50))*8.76","v":1035.1692},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A94,1,1,50))*8.76","v":19.447200000000002},1910.3807999999999,53189.843999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A94,1,1,50))*8.76","v":64195.294799999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A94,1,1,50))*8.76","v":1419.4703999999999},118804.60919999999,2938.98,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A94,1,1,50))*8.76","v":3822.9516000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A94,1,1,50))*8.76","v":63.51},6825.4416000000001,4953.4296000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A94,1,1,50))*8.76","v":713.4144},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A94,1,1,50))*8.76","v":50.457599999999999},5717.3015999999998,2849.4527999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A94,1,1,50))*8.76","v":4664.4372000000003},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A94,1,1,50))*8.76","v":38.105999999999995},7551.9959999999992]
[23,2029,881.43119999999999,1642.5875999999998,32.7624,2556.7811999999999,5280.5279999999993,8411.5272000000004,85.234800000000007,13777.289999999999,334.63200000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A95,1,1,50))*8.76","v":610.3968000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A95,1,1,50))*8.76","v":31.886400000000002},976.91520000000003,10178.244000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A95,1,1,50))*8.76","v":16213.533599999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A95,1,1,50))*8.76","v":1104.9864},27496.764000000003,5331.3360000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A95,1,1,50))*8.76","v":1653.7128},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A95,1,1,50))*8.76","v":72.357599999999991},7057.4064000000008,664.88400000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A95,1,1,50))*8.76","v":493.18799999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A95,1,1,50))*8.76","v":63.51},1221.5820000000001,1744.116,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A95,1,1,50))*8.76","v":349.17359999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A95,1,1,50))*8.76","v":22.9512},2116.2408,2610.48,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A95,1,1,50))*8.76","v":1560.5940000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A95,1,1,50))*8.76","v":71.744399999999999},4242.8184000000001,904.99559999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A95,1,1,50))*8.76","v":1059.8724},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A95,1,1,50))*8.76","v":21.549599999999998},1986.4176,56368.847999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A95,1,1,50))*8.76","v":65891.230800000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A95,1,1,50))*8.76","v":1574.0844},123834.16320000001,3181.6319999999996,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A95,1,1,50))*8.76","v":3936.7439999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A95,1,1,50))*8.76","v":89.001599999999996},7207.3775999999989,4963.5911999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A95,1,1,50))*8.76","v":730.6715999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A95,1,1,50))*8.76","v":53.698799999999999},5747.9615999999996,3083.8704000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A95,1,1,50))*8.76","v":4917.0755999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A95,1,1,50))*8.76","v":42.223199999999999},8043.1692000000003]
[24,2030,954.75239999999997,1708.2875999999999,31.097999999999999,2694.1379999999999,5585.3760000000002,8670.2099999999991,91.98,14347.565999999999,347.77199999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A96,1,1,50))*8.76","v":629.40599999999995},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A96,1,1,50))*8.76","v":39.595199999999998},1016.7731999999999,10967.52,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A96,1,1,50))*8.76","v":17024.797200000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A96,1,1,50))*8.76","v":1220.6184000000001},29212.935600000001,5412.8040000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A96,1,1,50))*8.76","v":1663.1736000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A96,1,1,50))*8.76","v":71.65679999999999},7147.6343999999999,665.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A96,1,1,50))*8.76","v":517.27799999999991},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A96,1,1,50))*8.76","v":66.926400000000001},1249.9644000000001,1747.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A96,1,1,50))*8.76","v":366.43079999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A96,1,1,50))*8.76","v":24.615600000000001},2138.6664000000001,2712.9719999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A96,1,1,50))*8.76","v":1563.1343999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A96,1,1,50))*8.76","v":91.103999999999999},4367.2103999999999,947.56920000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A96,1,1,50))*8.76","v":1073.4503999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A96,1,1,50))*8.76","v":21.549599999999998},2042.5692000000001,57848.411999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A96,1,1,50))*8.76","v":65480.649599999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A96,1,1,50))*8.76","v":1665.7139999999999},124994.77559999999,3419.0279999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A96,1,1,50))*8.76","v":4024.6943999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A96,1,1,50))*8.76","v":116.5956},7560.3179999999993,4973.1396000000004,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A96,1,1,50))*8.76","v":730.6715999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A96,1,1,50))*8.76","v":55.012799999999999},5758.8240000000005,3294.1104,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A96,1,1,50))*8.76","v":5118.8184000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A96,1,1,50))*8.76","v":45.9024},8458.8312000000005]
[25,2031,1020.3648000000001,1801.5816,33.200400000000002,2855.1468,5895.48,9048.7296000000006,96.36,15040.569600000001,360.036,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A97,1,1,50))*8.76","v":652.70760000000007},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A97,1,1,50))*8.76","v":43.011600000000001},1055.7552000000001,11701.608,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A97,1,1,50))*8.76","v":17961.153600000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A97,1,1,50))*8.76","v":1293.3263999999999},30956.088000000003,5486.3879999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A97,1,1,50))*8.76","v":1706.2728},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A97,1,1,50))*8.76","v":77.788800000000009},7270.4495999999999,665.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A97,1,1,50))*8.76","v":544.08359999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A97,1,1,50))*8.76","v":71.218800000000002},1281.0624,1747.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A97,1,1,50))*8.76","v":388.85640000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A97,1,1,50))*8.76","v":26.104800000000001},2162.5812000000001,2832.9839999999999,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A97,1,1,50))*8.76","v":1613.154},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A97,1,1,50))*8.76","v":100.4772},4546.6152000000002,988.12799999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A97,1,1,50))*8.76","v":1118.3016},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A97,1,1,50))*8.76","v":21.6372},2128.0668000000001,60232.883999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A97,1,1,50))*8.76","v":68176.013999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A97,1,1,50))*8.76","v":1734.48},130143.37799999998,3596.8560000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A97,1,1,50))*8.76","v":4234.2335999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A97,1,1,50))*8.76","v":134.20320000000001},7965.2927999999993,4990.3091999999997,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A97,1,1,50))*8.76","v":761.85719999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A97,1,1,50))*8.76","v":61.495199999999997},5813.6616000000004,3529.4039999999995,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A97,1,1,50))*8.76","v":5417.1839999999993},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A97,1,1,50))*8.76","v":48.793199999999999},8995.3811999999998]
[26,{"$f":"OFFSET(INDIRECT(\"Raw\"&$C$7&\"!$C$1\"),$D$5+A98,0)","v":2040},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$72,1,1,50),C$74,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$72+$A98,1,1,50))*8.76","v":1855.3680000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),E$72,1,1,50),D$74,OFFSET(INDIRECT(\"Raw\"&D$7&\"!$C$1\"),D$72+$A98,1,1,50))*8.76","v":3276.7655999999997},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),E$72,1,1,50),E$74,OFFSET(INDIRECT(\"Raw\"&E$7&\"!$C$1\"),D$72+$A98,1,1,50))*8.76","v":60.444000000000003},5192.5776000000005,9569.4240000000009,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),I$72,1,1,50),H$74,OFFSET(INDIRECT(\"Raw\"&H$7&\"!$C$1\"),H$72+$A98,1,1,50))*8.76","v":13286.3796},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),I$72,1,1,50),I$74,OFFSET(INDIRECT(\"Raw\"&I$7&\"!$C$1\"),H$72+$A98,1,1,50))*8.76","v":146.90519999999998},23002.7088,499.32,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A98,1,1,50))*8.76","v":903.59400000000005},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A98,1,1,50))*8.76","v":78.927599999999998},1481.8416,21088.824000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A98,1,1,50))*8.76","v":29279.9496},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A98,1,1,50))*8.76","v":2193.8543999999997},52562.627999999997,6140.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A98,1,1,50))*8.76","v":2152.8575999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A98,1,1,50))*8.76","v":98.111999999999995},8391.7295999999988,665.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A98,1,1,50))*8.76","v":828.60839999999996},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A98,1,1,50))*8.76","v":111.4272},1605.7955999999999,1747.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A98,1,1,50))*8.76","v":662.16840000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A98,1,1,50))*8.76","v":37.667999999999999},2447.4564,4166.8692000000001,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A98,1,1,50))*8.76","v":2134.8119999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A98,1,1,50))*8.76","v":251.5872},6553.2683999999999,1422.624,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A98,1,1,50))*8.76","v":1609.7375999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A98,1,1,50))*8.76","v":69.641999999999996},3102.0036,86639.027999999991,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A98,1,1,50))*8.76","v":98063.819999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A98,1,1,50))*8.76","v":3240.4116000000004},187943.25959999999,5677.3559999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A98,1,1,50))*8.76","v":6682.8288000000002},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A98,1,1,50))*8.76","v":431.78039999999999},12791.965199999999,4993.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A98,1,1,50))*8.76","v":1025.9712},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A98,1,1,50))*8.76","v":149.62079999999997},6168.7919999999995,6495.54,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A98,1,1,50))*8.76","v":9019.3835999999992},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A98,1,1,50))*8.76","v":84.446399999999997},15599.369999999999]
[27,2050,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),E$72,1,1,50),C$74,OFFSET(INDIRECT(\"Raw\"&C$7&\"!$C$1\"),D$72+$A99,1,1,50))*8.76","v":3595.3667999999998},6366.4175999999998,328.41239999999999,10290.1968,16322.508,20322.6744,534.27239999999995,37179.4548,716.56799999999998,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),M$72,1,1,50),L$74,OFFSET(INDIRECT(\"Raw\"&L$7&\"!$C$1\"),L$72+$A99,1,1,50))*8.76","v":1297.6188},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),M$72,1,1,50),M$74,OFFSET(INDIRECT(\"Raw\"&M$7&\"!$C$1\"),L$72+$A99,1,1,50))*8.76","v":135.42959999999999},2149.6163999999999,40872.408000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),Q$72,1,1,50),P$74,OFFSET(INDIRECT(\"Raw\"&P$7&\"!$C$1\"),P$72+$A99,1,1,50))*8.76","v":50889.03},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),Q$72,1,1,50),Q$74,OFFSET(INDIRECT(\"Raw\"&Q$7&\"!$C$1\"),P$72+$A99,1,1,50))*8.76","v":3989.8295999999996},95751.267599999992,6868.7160000000003,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),U$72,1,1,50),T$74,OFFSET(INDIRECT(\"Raw\"&T$7&\"!$C$1\"),T$72+$A99,1,1,50))*8.76","v":2786.556},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),U$72,1,1,50),U$74,OFFSET(INDIRECT(\"Raw\"&U$7&\"!$C$1\"),T$72+$A99,1,1,50))*8.76","v":107.57279999999999},9762.8448000000008,665.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),Y$72,1,1,50),X$74,OFFSET(INDIRECT(\"Raw\"&X$7&\"!$C$1\"),X$72+$A99,1,1,50))*8.76","v":1279.4856},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),Y$72,1,1,50),Y$74,OFFSET(INDIRECT(\"Raw\"&Y$7&\"!$C$1\"),X$72+$A99,1,1,50))*8.76","v":176.51399999999998},2121.7595999999999,1747.62,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AC$72,1,1,50),AB$74,OFFSET(INDIRECT(\"Raw\"&AB$7&\"!$C$1\"),AB$72+$A99,1,1,50))*8.76","v":1196.7036000000001},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AC$72,1,1,50),AC$74,OFFSET(INDIRECT(\"Raw\"&AC$7&\"!$C$1\"),AB$72+$A99,1,1,50))*8.76","v":68.240399999999994},3012.5639999999999,6366.6803999999993,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AG$72,1,1,50),AF$74,OFFSET(INDIRECT(\"Raw\"&AF$7&\"!$C$1\"),AF$72+$A99,1,1,50))*8.76","v":2821.1579999999999},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AG$72,1,1,50),AG$74,OFFSET(INDIRECT(\"Raw\"&AG$7&\"!$C$1\"),AF$72+$A99,1,1,50))*8.76","v":517.80359999999996},9705.641999999998,2132.1840000000002,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AK$72,1,1,50),AJ$74,OFFSET(INDIRECT(\"Raw\"&AJ$7&\"!$C$1\"),AJ$72+$A99,1,1,50))*8.76","v":2413.2923999999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AK$72,1,1,50),AK$74,OFFSET(INDIRECT(\"Raw\"&AK$7&\"!$C$1\"),AJ$72+$A99,1,1,50))*8.76","v":197.88839999999999},4743.3647999999994,129758.376,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AO$72,1,1,50),AN$74,OFFSET(INDIRECT(\"Raw\"&AN$7&\"!$C$1\"),AN$72+$A99,1,1,50))*8.76","v":146869.80959999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AO$72,1,1,50),AO$74,OFFSET(INDIRECT(\"Raw\"&AO$7&\"!$C$1\"),AN$72+$A99,1,1,50))*8.76","v":10029.6744},286657.86,9425.76,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AS$72,1,1,50),AR$74,OFFSET(INDIRECT(\"Raw\"&AR$7&\"!$C$1\"),AR$72+$A99,1,1,50))*8.76","v":11095.503599999998},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AS$72,1,1,50),AS$74,OFFSET(INDIRECT(\"Raw\"&AS$7&\"!$C$1\"),AR$72+$A99,1,1,50))*8.76","v":1018.0871999999999},21539.3508,4993.2,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AW$72,1,1,50),AV$74,OFFSET(INDIRECT(\"Raw\"&AV$7&\"!$C$1\"),AV$72+$A99,1,1,50))*8.76","v":1423.5},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AW$72,1,1,50),AW$74,OFFSET(INDIRECT(\"Raw\"&AW$7&\"!$C$1\"),AV$72+$A99,1,1,50))*8.76","v":344.0052},6760.7051999999994,12739.668,{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),BA$72,1,1,50),AZ$74,OFFSET(INDIRECT(\"Raw\"&AZ$7&\"!$C$1\"),AZ$72+$A99,1,1,50))*8.76","v":15861.732},{"$f":"SUMIF(OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),BA$72,1,1,50),BA$74,OFFSET(INDIRECT(\"Raw\"&BA$7&\"!$C$1\"),AZ$72+$A99,1,1,50))*8.76","v":125.9688},28727.3688]
[]
[]
[null,null,"Share of Distributed Demand"]
[null,null,{"$f":"OFFSET($BD$9,0,C6)","v":"Burkina"},null,null,null,{"$f":"OFFSET($BD$9,0,G6)","v":"Cote d'Ivoire"},null,null,null,{"$f":"OFFSET($BD$9,0,K6)","v":"Gambia"},null,null,null,{"$f":"OFFSET($BD$9,0,O6)","v":"Ghana"},null,null,null,{"$f":"OFFSET($BD$9,0,T6)","v":"Guinea"},null,null,null,{"$f":"OFFSET($BD$9,0,W6)","v":"Guinea-Bissau"},null,null,null,{"$f":"OFFSET($BD$9,0,AA6)","v":"Liberia"},null,null,null,{"$f":"OFFSET($BD$9,0,AE6)","v":"Mali"},null,null,null,{"$f":"OFFSET($BD$9,0,AI6)","v":"Niger"},null,null,null,{"$f":"OFFSET($BD$9,0,AM6)","v":"Nigeria"},null,null,null,{"$f":"OFFSET($BD$9,0,AQ6)","v":"Senegal"},null,null,null,{"$f":"OFFSET($BD$9,0,AU6)","v":"Sierra Leone"},null,null,null,{"$f":"OFFSET($BD$9,0,AY6)","v":"Togo/Benin"}]
[null,null,"Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg","Industry","Urban","Rural","Avg",null,null,{"$f":"BE41","v":"Burkina"},{"$f":"BF41","v":"Cote d'Ivoire"},"Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal",{"$f":"BP41","v":"Sierra Leone"},{"$f":"BQ41","v":"Togo/Benin"}]
[1,{"$f":"B76","v":2010},{"$f":"1-C76/C10","v":4.8351648351648291E-2},{"$f":"1-D76/D10","v":5.7298772169168677E-3},3.125E-2,{"$f":"1-F76/F10","v":1.0833333333333472E-2},{"$f":"1-G76/G10","v":4.9838187702265224E-2},1.0747872816838311E-2,5.2631578947368363E-2,{"$f":"1-J76/J10","v":1.6180729870631461E-2},{"$f":"1-K76/K10","v":0},8.1871345029240761E-3,0,7.1065989847716171E-3,0.9963503649635036,2.1399273409117514E-2,0.32448979591836724,0.12302106027596249,{"$error":"#DIV/0!"},0.26742268041237116,1,0.28076923076923088,{"$error":"#DIV/0!"},0.84375,1,0.84649122807017541,{"$error":"#DIV/0!"},3.7037037037037646E-3,0.20000000000000007,1.0714285714285787E-2,0,1.2956419316844103E-3,1.1111111111111072E-2,1.3211382113821335E-3,3.4831460674157211E-2,5.1355206847361057E-3,6.4285714285714279E-2,9.4527363184081503E-3,0,3.1233946368026677E-3,3.7499999999999978E-2,3.3212153853059423E-3,0,8.6680761099364734E-3,5.365853658536579E-2,8.4622383985439864E-3,{"$error":"#DIV/0!"},1.5503875968992942E-3,0,1.5267175572519776E-3,4.6153846153846212E-2,9.4374999999999876E-3,8.5294117647058854E-2,1.5202156334231942E-2,null,{"$f":"BD42","v":2010},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C105:$BB105)","v":1.0833333333333472E-2},{"$f":"SUMIF($C$4:$BB$4,BF$4&\"Sum\",$C105:$BB105)","v":1.6180729870631461E-2},7.1065989847716171E-3,0.12302106027596249,0.28076923076923088,0.84649122807017541,1.0714285714285787E-2,1.3211382113821335E-3,9.4527363184081503E-3,3.3212153853059423E-3,8.4622383985439864E-3,{"$f":"SUMIF($C$4:$BB$4,BP$4&\"Sum\",$C105:$BB105)","v":1.5267175572519776E-3},1.5202156334231942E-2]
[{"$f":"A105+1","v":2},{"$f":"B77","v":2011},{"$f":"1-C77/C11","v":4.054054054054046E-2},5.3072625698322717E-3,2.2222222222222254E-2,1.0295857988165569E-2,{"$f":"1-G77/G11","v":8.3159268929503871E-2},1.1865524060646004E-2,6.2037037037037113E-2,2.2930875576036902E-2,{"$f":"1-K77/K11","v":0},7.92682926829269E-3,2.5000000000000022E-2,6.7961165048542327E-3,9.470712773465062E-2,1.6381563316702263E-2,4.6000000000000041E-2,2.8031888390632975E-2,{"$error":"#DIV/0!"},0.26531440162271802,0.98181818181818181,0.28095238095238084,{"$error":"#DIV/0!"},0.84385964912280698,1,0.84786324786324785,{"$error":"#DIV/0!"},3.4210526315789358E-2,0.20000000000000007,3.8461538461538214E-2,0,1.2121212121209979E-3,2.0000000000000018E-2,1.348747591522037E-3,3.6752136752136622E-2,4.6444121915820702E-3,7.4999999999999956E-2,1.0583941605839531E-2,0,1.5764913608273257E-2,2.2809667673716061E-2,1.3634197988353414E-2,0,7.3906485671191291E-3,4.1666666666666519E-2,7.0315789473683887E-3,0.79274193548387095,2.3170731707317094E-2,7.4999999999999956E-2,0.55370370370370381,9.7039473684210509E-2,1.9767441860465085E-2,0.17209302325581388,3.3720390153274327E-2,null,{"$f":"BD43","v":2011},{"$f":"SUMIF($C$4:$BB$4,BE$4&\"Sum\",$C106:$BB106)","v":1.0295857988165569E-2},2.2930875576036902E-2,6.7961165048542327E-3,2.8031888390632975E-2,0.28095238095238084,0.84786324786324785,3.8461538461538214E-2,1.348747591522037E-3,1.0583941605839531E-2,1.3634197988353414E-2,7.0315789473683887E-3,0.55370370370370381,3.3720390153274327E-2]
[{"$f":"A106+1","v":3},2012,{"$f":"1-C78/C12","v":3.2374100719424481E-2},6.8090787716956758E-3,2.0000000000000018E-2,1.1013215859030923E-2,{"$f":"1-G78/G12","v":7.1924290220820031E-2},1.828655215751962E-2,0.12142857142857133,2.9225773372072994E-2,{"$f":"1-K78/K12","v":0},1.5837104072398245E-2,4.9999999999999933E-2,1.2709030100334417E-2,1.9816723940435321E-2,1.5763659176457168E-2,2.2844827586206873E-2,1.657515123313158E-2,{"$error":"#DIV/0!"},2.9759999999999898E-2,8.1249999999999933E-2,3.1045241809672275E-2,{"$error":"#DIV/0!"},0.13008130081300828,0.93333333333333335,0.14920634920634934,0,4.1860465116279055E-2,0.20000000000000007,3.2520325203251987E-2,0,2.7511961722487266E-3,2.0833333333333259E-2,2.4390243902437936E-3,3.8064516129032167E-2,1.0659186535764142E-2,9.4736842105263119E-2,1.7249154453212845E-2,0,1.5764099854708724E-2,6.2408088235293979E-2,1.3903667446974577E-2,0,1.4776321735201048E-2,6.6101694915254416E-2,1.347073978652924E-2,0.85215053763440862,4.337899543378998E-2,0.18333333333333324,0.54874371859296489,0.1729927007299269,4.2296511627907041E-2,0.25454545454545463,6.8142292490118495E-2,null,2012,1.1013215859030923E-2,2.9225773372072994E-2,1.2709030100334417E-2,1.657515123313158E-2,3.1045241809672275E-2,0.14920634920634934,3.2520325203251987E-2,2.4390243902437936E-3,1.7249154453212845E-2,1.3903667446974577E-2,1.347073978652924E-2,{"$f":"SUMIF($C$4:$BB$4,BP$4&\"Sum\",$C107:$BB107)","v":0.54874371859296489},6.8142292490118495E-2]
[4,2013,{"$f":"1-C79/C13","v":2.5146198830409472E-2},1.156289707750946E-2,7.9166666666666496E-2,1.5580448065173114E-2,{"$f":"1-G79/G13","v":2.4394463667819943E-2},1.4771137317609373E-2,0.10204081632653061,1.8569616238503062E-2,{"$f":"1-K79/K13","v":0},3.1782945736434143E-2,0.16666666666666663,2.5729442970822358E-2,1.5623592976136913E-2,1.5761548064919029E-2,2.2695035460992941E-2,1.5897647544366511E-2,{"$error":"#DIV/0!"},2.0539152759948776E-2,0.16666666666666663,2.4906600249066102E-2,{"$error":"#DIV/0!"},0.1145038167938931,0.4,0.12296296296296294,0,1.9852941176470629E-2,0.125,1.1469534050179142E-2,0,7.1182548794489486E-3,9.000000000000008E-2,6.7835365853657903E-3,4.771573604060908E-2,1.6711956521738958E-2,0.18181818181818188,2.6910994764397844E-2,0,1.5764293291191334E-2,0.11180665610142626,1.4527557739229313E-2,0,1.5766550522648082E-2,0.11617647058823533,1.5212142117971728E-2,0.91028315946348737,0.21456953642384102,0.53,0.69267548321464911,9.0606653620352251E-2,3.7239819004524888E-2,0.16307692307692301,4.9964106245513396E-2,null,2013,1.5580448065173114E-2,1.8569616238503062E-2,2.5729442970822358E-2,1.5897647544366511E-2,2.4906600249066102E-2,0.12296296296296294,1.1469534050179142E-2,6.7835365853657903E-3,2.6910994764397844E-2,1.4527557739229313E-2,1.5212142117971728E-2,0.69267548321464911,4.9964106245513396E-2]
[5,2014,{"$f":"1-C80/C14","v":1.6346153846153788E-2},1.5802171290711819E-2,0.69259259259259265,3.308270676691738E-2,{"$f":"1-G80/G14","v":1.6810966810966721E-2},1.5764391917651555E-2,0.73905325443786984,3.3950889575062537E-2,{"$f":"1-K80/K14","v":0},3.6177474402730447E-2,0.87272727272727268,4.372294372294383E-2,1.3242009132420129E-2,1.5766716943187431E-2,3.8317757009345921E-2,1.5813556693035413E-2,{"$error":"#DIV/0!"},1.5789473684210575E-2,0.84705882352941175,4.5077720207253869E-2,{"$error":"#DIV/0!"},7.0212765957446743E-2,1,0.10205479452054789,0,2.2105263157894739E-2,0.87142857142857144,1.1508379888267917E-2,0,1.5767973856209094E-2,0.79795918367346941,2.8683693516699416E-2,3.852459016393428E-2,2.6719576719576699E-2,0.91600000000000004,5.1219512195121997E-2,0,1.5763295498023466E-2,0.74342465753424658,2.8683570138943626E-2,0,1.5758591785415055E-2,0.74358974358974361,3.0848660858341481E-2,5.0309917355371825E-2,6.5036674816625895E-2,0.93125000000000002,6.4752333094041492E-2,9.0720000000000134E-2,3.9053254437869778E-2,0.91315789473684206,7.1242256276491833E-2,null,2014,3.308270676691738E-2,3.3950889575062537E-2,4.372294372294383E-2,1.5813556693035413E-2,4.5077720207253869E-2,0.10205479452054789,1.1508379888267917E-2,2.8683693516699416E-2,5.1219512195121997E-2,2.8683570138943626E-2,3.0848660858341481E-2,6.4752333094041492E-2,7.1242256276491833E-2]
[6,2015,{"$f":"1-C81/C15","v":1.3253012048192736E-2},1.5711009174312007E-2,0.69354838709677424,3.342013888888884E-2,{"$f":"1-G81/G15","v":1.3937918441874642E-2},1.5770348837209291E-2,0.73076923076923073,3.435031326614002E-2,{"$f":"1-K81/K15","v":0},2.9846153846153745E-2,0.86428571428571432,3.9138240574506322E-2,1.1356980149690887E-2,1.5762876579203056E-2,3.653846153846152E-2,1.5327456836890851E-2,{"$error":"#DIV/0!"},1.5730337078651679E-2,0.87758620689655176,5.1615218951902464E-2,{"$error":"#DIV/0!"},5.5629139072847611E-2,0.76666666666666661,8.2802547770700619E-2,0,1.5624999999999889E-2,0.9,8.9812332439678233E-3,0,1.6326530612244761E-2,0.85357142857142854,3.0762167125803486E-2,9.7560975609756184E-3,2.0396270396270455E-2,0.78125,3.7520525451559816E-2,0,1.5763505602943484E-2,0.74324002382370469,2.9526984173807724E-2,0,1.5773584905660498E-2,0.77446808510638299,3.2372881355932304E-2,2.2520661157024668E-2,4.9899799599198436E-2,0.89583333333333337,4.5741113346746909E-2,1.312997347480116E-2,3.417821782178232E-2,0.85280898876404487,5.1098574821852649E-2,null,2015,3.342013888888884E-2,3.435031326614002E-2,3.9138240574506322E-2,1.5327456836890851E-2,5.1615218951902464E-2,8.2802547770700619E-2,8.9812332439678233E-3,3.0762167125803486E-2,3.7520525451559816E-2,2.9526984173807724E-2,3.2372881355932304E-2,4.5741113346746909E-2,5.1098574821852649E-2]
[7,2016,{"$f":"1-C82/C16","v":1.1702127659574457E-2},1.5783783783783756E-2,0.7868421052631579,3.8393574297188593E-2,{"$f":"1-G82/G16","v":1.1945748565466929E-2},1.5764746824430187E-2,0.77115384615384619,3.4794207317073056E-2,{"$f":"1-K82/K16","v":0},1.7605633802816878E-2,0.87619047619047619,3.6122733612273139E-2,9.8342230963753829E-3,1.5768762297385774E-2,3.575129533678767E-2,1.4851552880010943E-2,0,1.5785907859078518E-2,0.87777777777777777,2.1621621621621734E-2,0,5.0931677018633548E-2,0.86250000000000004,2.7859778597785989E-2,0,7.6470588235294068E-2,0.92666666666666664,1.4531462200090606E-2,0,1.5789473684210464E-2,0.87710843373493974,3.3659902029391287E-2,8.5333333333333927E-3,1.8430034129692796E-2,0.85897435897435903,4.0912606341840574E-2,0,1.5764068514633633E-2,0.8228473581213307,3.4077065034897158E-2,0,1.577540106951858E-2,0.87016129032258061,3.7609117361784516E-2,1.2842965557501529E-2,3.7664473684210442E-2,0.87692307692307692,3.3516949152542552E-2,1.1024498886414213E-2,2.9706646862235564E-2,0.86082474226804129,4.7017353579175802E-2,null,2016,3.8393574297188593E-2,3.4794207317073056E-2,3.6122733612273139E-2,1.4851552880010943E-2,2.1621621621621734E-2,2.7859778597785989E-2,1.4531462200090606E-2,3.3659902029391287E-2,4.0912606341840574E-2,3.4077065034897158E-2,3.7609117361784516E-2,3.3516949152542552E-2,4.7017353579175802E-2]
[8,2017,{"$f":"1-C83/C17","v":1.0377358490566091E-2},1.5714285714285903E-2,0.74130434782608701,3.9285714285714257E-2,{"$f":"1-G83/G17","v":1.0388437217705548E-2},1.5762230756386608E-2,0.80585585585585584,3.5169139465875188E-2,{"$f":"1-K83/K17","v":0},1.570796460176993E-2,0.87916666666666665,3.7801608579088541E-2,8.5777126099706447E-3,1.5767597361525332E-2,3.5121951219512004E-2,1.4387565033078586E-2,0,1.5789473684210575E-2,0.8783018867924528,2.6161751563896329E-2,0,3.8805970149253799E-2,0.68461538461538463,2.8449744463373006E-2,0,1.5936254980079778E-2,0.93809523809523809,1.0637342908437986E-2,0,1.573261309925722E-2,0.85567010309278346,3.5683115139308441E-2,7.5294117647058956E-3,1.6703786191536785E-2,0.87777777777777777,4.2178362573099482E-2,0,1.5764378662958212E-2,0.8750407830342577,3.836995261034748E-2,0,1.57536466774717E-2,0.87823129251700682,4.0487582592845683E-2,8.9503661513427035E-3,3.2485029940119925E-2,0.89482758620689662,3.0025125628140747E-2,9.348441926345763E-3,2.5698324022346064E-2,0.85566037735849054,4.3236535120377173E-2,null,2017,3.9285714285714257E-2,3.5169139465875188E-2,3.7801608579088541E-2,1.4387565033078586E-2,2.6161751563896329E-2,2.8449744463373006E-2,1.0637342908437986E-2,3.5683115139308441E-2,4.2178362573099482E-2,3.836995261034748E-2,4.0487582592845683E-2,3.0025125628140747E-2,4.3236535120377173E-2]
[9,2018,{"$f":"1-C84/C18","v":9.2178770949719047E-3},1.5718418514947152E-2,0.78888888888888897,4.292615596963445E-2,{"$f":"1-G84/G18","v":9.0658257784783647E-3},1.5764970300208514E-2,0.83686440677966101,3.5403243723616806E-2,{"$f":"1-K84/K18","v":0},1.586638830897702E-2,0.8571428571428571,4.061696658097691E-2,7.5112347528353274E-3,1.5760111576011204E-2,3.4252873563218489E-2,1.3920386007237662E-2,0,1.5769230769230758E-2,0.85571428571428565,3.1432303003918194E-2,0,1.7283950617283939E-2,0.45499999999999996,2.0911949685534559E-2,0,1.5648854961832104E-2,0.90645161290322585,1.431747443308129E-2,0,1.5712383488681647E-2,0.85486725663716812,3.8086185044359788E-2,6.6805845511482831E-3,1.5720524017467152E-2,0.8547169811320755,4.3439226519336849E-2,0,1.5764148929978128E-2,0.85601788170563964,4.0553685917119053E-2,0,1.5774559193954651E-2,0.85581395348837208,4.2275551746303819E-2,6.8394753279200637E-3,3.0914368650218016E-2,0.91445783132530123,2.9969803724207433E-2,8.0840743734842402E-3,2.2086899275839511E-2,0.85565217391304349,3.997722095671985E-2,null,2018,4.292615596963445E-2,3.5403243723616806E-2,4.061696658097691E-2,1.3920386007237662E-2,3.1432303003918194E-2,2.0911949685534559E-2,1.431747443308129E-2,3.8086185044359788E-2,4.3439226519336849E-2,4.0553685917119053E-2,4.2275551746303819E-2,2.9969803724207433E-2,3.997722095671985E-2]
[10,2019,{"$f":"1-C85/C19","v":1.2189054726368331E-2},1.5784671532846573E-2,0.85238095238095235,4.8622677770659983E-2,{"$f":"1-G85/G19","v":7.9667474887427092E-3},1.5759356634704735E-2,0.85617529880478083,3.5381091211995064E-2,{"$f":"1-K85/K19","v":0},1.5779092702169706E-2,0.87812500000000004,4.46229913473426E-2,6.6302505179882676E-3,1.5763795423956894E-2,3.3622559652928485E-2,1.3483973269905913E-2,0,1.5733165512901048E-2,0.8781914893617021,2.7368269507630161E-2,0,1.5789473684210575E-2,0.31000000000000005,2.0058139534883668E-2,0,1.5671641791044855E-2,0.86170212765957444,1.968295904887718E-2,0,1.5793010752688352E-2,0.85503875968992249,4.0867440439829039E-2,5.9590316573556734E-3,1.5806451612903283E-2,0.8557377049180328,4.5876963350785394E-2,0,1.5763705713797815E-2,0.85602691632533645,4.341484837278109E-2,0,1.5758873929008765E-2,0.8778894472361809,4.5577271811404474E-2,4.960182025028459E-3,3.0735930735930617E-2,0.89280000000000004,2.9675810473815512E-2,6.9686411149825211E-3,1.8892001244942502E-2,0.85599999999999998,3.7230253509323408E-2,null,2019,4.8622677770659983E-2,3.5381091211995064E-2,4.46229913473426E-2,1.3483973269905913E-2,2.7368269507630161E-2,2.0058139534883668E-2,1.968295904887718E-2,4.0867440439829039E-2,4.5876963350785394E-2,4.341484837278109E-2,4.5577271811404474E-2,2.9675810473815512E-2,3.7230253509323408E-2]
[11,2020,{"$f":"1-C86/C20","v":1.8222222222222251E-2},2.4027657735522956E-2,0.87808219178082192,5.9583333333333433E-2,{"$f":"1-G86/G20","v":6.3686466625844096E-3},1.5763546798029493E-2,0.85617977528089884,3.4695074276778648E-2,{"$f":"1-K86/K20","v":0},1.5828677839851091E-2,0.8783783783783784,4.8578199052132787E-2,5.3140096618355948E-3,1.5765107212475704E-2,3.3061224489795871E-2,1.2879553310289782E-2,0,1.5750000000000042E-2,0.87790697674418605,3.5430743243243135E-2,0,1.5692307692307672E-2,0.21086956521739131,1.3261648745519716E-2,0,1.5708812260536442E-2,0.74210526315789471,2.6384648931530807E-2,0,1.5750670241286846E-2,0.87755102040816324,4.4267053701016024E-2,5.1752921535891394E-3,1.5711252653927921E-2,0.85571428571428565,4.8292985723153214E-2,0,1.5763354522136619E-2,0.85603513174404022,4.6317460662672283E-2,0,1.577540106951858E-2,0.87826086956521743,4.8241301059001263E-2,1.1081274615109438E-2,3.1297709923664097E-2,0.81029411764705883,3.8432893716058958E-2,5.6261343012704579E-3,1.577705691536424E-2,0.85629629629629633,3.4446804402394338E-2,null,2020,5.9583333333333433E-2,3.4695074276778648E-2,4.8578199052132787E-2,1.2879553310289782E-2,3.5430743243243135E-2,1.3261648745519716E-2,2.6384648931530807E-2,4.4267053701016024E-2,4.8292985723153214E-2,4.6317460662672283E-2,4.8241301059001263E-2,3.8432893716058958E-2,3.4446804402394338E-2]
[12,2021,{"$f":"1-C87/C21","v":1.4372469635627549E-2},3.3143322475569836E-2,0.8781609195402299,6.8656716417910268E-2,{"$f":"1-G87/G21","v":5.3276353276352495E-3},1.5765444428591735E-2,0.85599999999999998,3.5677973934744478E-2,{"$f":"1-K87/K21","v":0},1.5675675675675627E-2,0.87857142857142856,5.1936218678815704E-2,4.4447886015177573E-3,1.576171269004023E-2,3.1884057971014568E-2,1.2537058439274551E-2,0,1.5751357875678829E-2,0.8559726962457338,3.8004391984628128E-2,0,1.5860215053763449E-2,0.18490566037735834,1.3395904436860118E-2,0,1.5750915750915695E-2,0.76162790697674421,3.0099180681328108E-2,0,1.5765472312703421E-2,0.85529411764705876,4.6812034225779731E-2,4.5383411580594002E-3,1.5778688524590079E-2,0.85555555555555562,5.1650943396226223E-2,0,1.5764627426204769E-2,0.85601783060921255,4.9798020601898529E-2,0,1.5753424657534265E-2,0.87799227799227797,5.0284697508896858E-2,1.2042165445774522E-2,3.033873343151694E-2,0.85526315789473684,4.3511685116851218E-2,4.8119469026548511E-3,1.5761772853185696E-2,0.85612903225806458,3.5582271666965481E-2,null,2021,6.8656716417910268E-2,3.5677973934744478E-2,5.1936218678815704E-2,1.2537058439274551E-2,3.8004391984628128E-2,1.3395904436860118E-2,3.0099180681328108E-2,4.6812034225779731E-2,5.1650943396226223E-2,4.9798020601898529E-2,5.0284697508896858E-2,4.3511685116851218E-2,3.5582271666965481E-2]
[13,2022,{"$f":"1-C88/C22","v":1.1070110701107083E-2},3.9784946236559149E-2,0.8784313725490196,7.5745118191161476E-2,{"$f":"1-G88/G22","v":4.3789808917198414E-3},1.5765765765765938E-2,0.85595238095238102,3.6710411198600301E-2,{"$f":"1-K88/K22","v":0},1.5734265734265729E-2,0.87872340425531914,5.5214050493962774E-2,3.6567808810827884E-3,1.5765699052132875E-2,3.0856219709208488E-2,1.2217001281503825E-2,0,1.5780141843971585E-2,0.85599999999999998,4.0959161740999339E-2,0,1.5776081424936361E-2,0.17678571428571421,1.3450292397660935E-2,0,1.5734265734265729E-2,0.78736842105263161,3.3816631130063834E-2,0,1.5789473684210353E-2,0.85538461538461541,5.0354609929078031E-2,4.1055718475073721E-3,1.5758176412289382E-2,0.85543478260869565,5.4627033090297372E-2,0,1.5763546798029382E-2,0.85603305785123962,5.3265657555490065E-2,0,1.5757575757575859E-2,0.87812500000000004,5.2170255720053849E-2,3.8866108040647163E-3,3.0583214793741043E-2,0.85515873015873012,3.9427178549664932E-2,4.0506329113924044E-3,1.5755208333333437E-2,0.85625000000000007,3.6588215656818801E-2,null,2022,7.5745118191161476E-2,3.6710411198600301E-2,5.5214050493962774E-2,1.2217001281503825E-2,4.0959161740999339E-2,1.3450292397660935E-2,3.3816631130063834E-2,5.0354609929078031E-2,5.4627033090297372E-2,5.3265657555490065E-2,5.2170255720053849E-2,3.9427178549664932E-2,3.6588215656818801E-2]
[14,2023,{"$f":"1-C89/C23","v":8.2491582491580617E-3},2.9659173313995701E-2,0.87796610169491529,7.1449067431850755E-2,{"$f":"1-G89/G23","v":3.5634743875277985E-3},1.576264540582939E-2,0.85599999999999998,3.7789011353277502E-2,{"$f":"1-K89/K23","v":0},1.5762711864406809E-2,0.85660377358490569,5.7822410147991499E-2,7.3856034252072211E-3,1.5760831154145283E-2,3.0014430014430049E-2,1.3398458505108346E-2,0,1.5758980301274539E-2,0.85614525139664799,4.3884797475013171E-2,0,1.5662650602409567E-2,0.16949152542372892,1.3480392156862697E-2,0,1.5614617940199471E-2,0.8056603773584905,3.795282224094354E-2,0,1.577970297029696E-2,0.85520361990950233,5.3719008264462742E-2,3.5812672176306348E-3,1.5738963531669814E-2,0.85523809523809524,5.8088627869727683E-2,0,1.5764118263111193E-2,0.85602496399423911,5.6716591823747109E-2,0,1.5775472200052931E-2,0.85593750000000002,5.2989821882951538E-2,3.8790035587187299E-3,3.0165289256198324E-2,0.85507246376811596,4.2237994563575798E-2,3.3890436397401302E-3,1.5767533104462883E-2,0.85599999999999998,3.7748756218905388E-2,null,2023,7.1449067431850755E-2,3.7789011353277502E-2,5.7822410147991499E-2,1.3398458505108346E-2,4.3884797475013171E-2,1.3480392156862697E-2,3.795282224094354E-2,5.3719008264462742E-2,5.8088627869727683E-2,5.6716591823747109E-2,5.2989821882951538E-2,4.2237994563575798E-2,3.7748756218905388E-2]
[15,2024,{"$f":"1-C90/C24","v":5.8461538461538343E-3},2.04109589041096E-2,0.87794117647058822,6.8121104185218329E-2,{"$f":"1-G90/G24","v":2.8406466512702622E-3},1.5758486784416825E-2,0.85504807692307694,3.8793306622672441E-2,{"$f":"1-K90/K24","v":0},1.5789473684210464E-2,0.85666666666666669,6.2054933875890006E-2,5.4837105197712566E-3,1.5767466954410447E-2,2.9236739974126569E-2,1.2709892991583205E-2,0,1.5747583854462843E-2,0.85612244897959178,4.679289026275113E-2,0,1.5753424657534265E-2,0.16031746031746019,1.3578274760383202E-2,0,1.5822784810126778E-2,0.82564102564102559,4.2262895174708826E-2,0,1.5779927448609565E-2,0.85502008032128507,5.7095078834209168E-2,3.2383419689120396E-3,1.5735567970204922E-2,0.85508474576271187,6.1252545824847293E-2,0,1.5764923932349961E-2,0.8560229981769738,6.0165677275529017E-2,0,1.5771898278962193E-2,0.85589887640449436,5.4994742376445638E-2,3.8707386363638907E-3,2.9639519359145439E-2,0.85499999999999998,4.4978296662176565E-2,2.855924978687141E-3,1.5768786127167589E-2,0.87831858407079644,3.9640423372480749E-2,null,2024,6.8121104185218329E-2,3.8793306622672441E-2,6.2054933875890006E-2,1.2709892991583205E-2,4.679289026275113E-2,1.3578274760383202E-2,4.2262895174708826E-2,5.7095078834209168E-2,6.1252545824847293E-2,6.0165677275529017E-2,5.4994742376445638E-2,4.4978296662176565E-2,3.9640423372480749E-2]
[16,2025,{"$f":"1-C91/C25","v":3.6568213783402248E-3},1.6699029126213683E-2,0.87834394904458601,6.8918358889349385E-2,{"$f":"1-G91/G25","v":2.2006472491908902E-3},1.5759759759759739E-2,0.85509761388286332,3.9907607480813567E-2,{"$f":"1-K91/K25","v":0},1.5789473684210575E-2,0.8136363636363636,6.229187071498532E-2,3.7897169266319919E-3,1.5762722769092297E-2,2.857142857142847E-2,1.2067520651263153E-2,0,1.5783602900167448E-2,0.85610328638497646,4.9564888384411754E-2,0,1.5800865800865926E-2,0.15303030303030307,1.3583138173302145E-2,0,1.5662650602409678E-2,0.84531250000000002,4.6570841889116976E-2,0,1.5739644970414246E-2,0.85519713261648744,6.0506502395619277E-2,2.8014616321557773E-3,1.5808491418247472E-2,0.87744360902255636,6.6229985443959194E-2,0,1.5764684972896292E-2,0.85602915740054364,6.3591738666921249E-2,0,1.5752914909451854E-2,0.87715736040609138,5.803660093630314E-2,3.8631933368774574E-3,2.9274611398963923E-2,0.85507692307692307,4.7818991097922647E-2,5.4467084639497898E-3,1.5753873008946151E-2,0.87795275590551181,4.1832453647313583E-2,null,2025,6.8918358889349385E-2,3.9907607480813567E-2,6.229187071498532E-2,1.2067520651263153E-2,4.9564888384411754E-2,1.3583138173302145E-2,4.6570841889116976E-2,6.0506502395619277E-2,6.6229985443959194E-2,6.3591738666921249E-2,5.803660093630314E-2,4.7818991097922647E-2,4.1832453647313583E-2]
[17,2026,{"$f":"1-C92/C26","v":1.8018018018017834E-3},1.5737905695039855E-2,0.85586592178770948,6.964078794901496E-2,{"$f":"1-G92/G26","v":1.6340528545490951E-3},1.5763376383764016E-2,0.85520628683693511,4.103126326213058E-2,{"$f":"1-K92/K26","v":0},1.5765069551777477E-2,0.77123287671232876,6.2735849056603898E-2,2.3188405797101019E-3,1.5764604810996508E-2,2.8033472803347226E-2,1.1491700229607882E-2,0,1.5780821917808274E-2,0.85596529284164857,5.2355632496599469E-2,0,1.5778688524590079E-2,0.14571428571428557,1.3643292682926744E-2,0,1.5759312320916874E-2,0.85571428571428565,5.0769854132901138E-2,0,1.5777262180974416E-2,0.8551612903225807,6.3779183940650297E-2,2.6406429391503394E-3,1.5377855887521941E-2,0.87702702702702706,6.9355586462679586E-2,0,1.57640536137863E-2,0.85601979109400772,6.701170049154126E-2,0,1.5770523283725524E-2,0.87811059907834099,5.9957058507783212E-2,3.8556773965332525E-3,2.8427672955974814E-2,0.85530085959885382,5.0441306266548858E-2,4.0764790764790115E-3,1.5773195876288448E-2,0.8771929824561403,4.2721639054002614E-2,null,2026,6.964078794901496E-2,4.103126326213058E-2,6.2735849056603898E-2,1.1491700229607882E-2,5.2355632496599469E-2,1.3643292682926744E-2,5.0769854132901138E-2,6.3779183940650297E-2,6.9355586462679586E-2,6.701170049154126E-2,5.9957058507783212E-2,5.0441306266548858E-2,4.2721639054002614E-2]
[18,2027,{"$f":"1-C93/C27","v":1.768867924528239E-3},1.5777262180974416E-2,0.85588235294117643,7.3234870317003042E-2,{"$f":"1-G93/G27","v":1.1329305135951984E-3},1.5763819652154676E-2,0.85517857142857145,4.214204125512333E-2,{"$f":"1-K93/K27","v":0},1.5742128935532174E-2,0.72716049382716053,6.2976406533575169E-2,1.0173548773189101E-3,1.5763604447045165E-2,2.7547169811320771E-2,1.0959681998864435E-2,0,1.5778136779752261E-2,0.85593561368209259,5.5115151515151561E-2,0,1.5758754863813063E-2,0.1391891891891891,1.3690476190476253E-2,0,1.5803814713896691E-2,0.85620915032679734,5.4654414702357212E-2,0,1.57744874715261E-2,0.85523255813953492,6.7230576441102641E-2,2.5974025974025983E-3,1.4957264957265015E-2,0.8774390243902439,7.2542072630646603E-2,0,1.5764432519155713E-2,0.8560252241600157,7.0413412624489635E-2,0,1.576744186046497E-2,0.87803347280334731,6.1920487742918695E-2,3.8828097423228014E-3,2.8518971848225161E-2,0.85508021390374334,5.3244859267901457E-2,1.5962753574991773E-3,1.5762777994537736E-2,0.87735849056603776,4.3142823334516689E-2,null,2027,7.3234870317003042E-2,4.214204125512333E-2,6.2976406533575169E-2,1.0959681998864435E-2,5.5115151515151561E-2,1.3690476190476253E-2,5.4654414702357212E-2,6.7230576441102641E-2,7.2542072630646603E-2,7.0413412624489635E-2,6.1920487742918695E-2,5.3244859267901457E-2,4.3142823334516689E-2]
[19,2028,{"$f":"1-C94/C28","v":1.7297297297296232E-3},1.5777899945024765E-2,0.85584415584415585,7.6638655462184735E-2,{"$f":"1-G94/G28","v":5.4838139041202272E-4},1.5764806135492027E-2,0.85521172638436482,4.3193867773874017E-2,{"$f":"1-K94/K28","v":0},1.5720524017467152E-2,0.67865168539325849,6.2237762237762229E-2,4.4473269711864383E-4,1.5765690376569053E-2,2.710997442455243E-2,1.0678799638687231E-2,0,1.5783898305084976E-2,0.85515947467166975,5.7727056585829883E-2,0,1.5682656826568331E-2,0.13333333333333341,1.3725490196078383E-2,0,1.5803108808290278E-2,0.85628742514970058,5.8700787401574916E-2,0,1.5751121076233221E-2,0.84538258575197889,6.9769769769769785E-2,2.1450459652708753E-3,1.5249999999999986E-2,0.8773480662983425,7.5932203389830644E-2,0,1.5763672504566451E-2,0.8560284318080853,7.3812060370142762E-2,0,1.5764546684708947E-2,0.86190476190476195,6.2833774356507055E-2,3.9457459926017791E-3,2.8162291169451015E-2,0.85527638190954769,5.5894691161579746E-2,1.2895302425545152E-3,1.576709796672815E-2,0.8771186440677966,4.4340982152754727E-2,null,2028,7.6638655462184735E-2,4.3193867773874017E-2,6.2237762237762229E-2,1.0678799638687231E-2,5.7727056585829883E-2,1.3725490196078383E-2,5.8700787401574916E-2,6.9769769769769785E-2,7.5932203389830644E-2,7.3812060370142762E-2,6.2833774356507055E-2,5.5894691161579746E-2,4.4340982152754727E-2]
[20,2029,{"$f":"1-C95/C29","v":1.7857142857141683E-3},2.2367049009384909E-2,0.85615384615384615,8.3898305084745717E-2,{"$f":"1-G95/G29","v":0},1.5764657646576308E-2,0.85520833333333335,4.4269567331064685E-2,{"$f":"1-K95/K29","v":0},1.581920903954781E-2,0.62474226804123711,6.0488626790227373E-2,0,1.5761765487902202E-2,2.669753086419735E-2,1.0435056746532001E-2,0,1.5745568300312929E-2,0.85508771929824556,6.0368556099836712E-2,0,1.5734265734265729E-2,0.12650602409638556,1.379066478076385E-2,0,1.5802469135802522E-2,0.8552486187845304,6.2553356616220301E-2,0,1.5745856353591048E-2,0.80312499999999998,6.9650403380714598E-2,1.8357487922705529E-3,1.5541090317331197E-2,0.877,7.9707792207792227E-2,0,1.5763579027256003E-2,0.85515879413187168,7.7125155865436668E-2,0,1.5768725361366753E-2,0.82330434782608697,6.2168015502108931E-2,4.0077342239408509E-3,2.7855477855477928E-2,0.85508274231678483,5.8593974175035868E-2,1.0215664018160542E-3,1.5763633175521763E-2,0.87735368956742998,4.5561330561330382E-2,null,2029,8.3898305084745717E-2,4.4269567331064685E-2,6.0488626790227373E-2,1.0435056746532001E-2,6.0368556099836712E-2,1.379066478076385E-2,6.2553356616220301E-2,6.9650403380714598E-2,7.9707792207792227E-2,7.7125155865436668E-2,6.2168015502108931E-2,5.8593974175035868E-2,4.5561330561330382E-2]
[21,2030,{"$f":"1-C96/C30","v":1.9230769230769162E-3},2.9318068690891042E-2,0.87800687285223367,9.3307783018867996E-2,{"$f":"1-G96/G30","v":0},1.5761734287987439E-2,0.8559670781893004,4.5597575898840503E-2,{"$f":"1-K96/K30","v":0},1.5753424657534376E-2,0.57358490566037734,5.8637469586374724E-2,0,1.5765218272055015E-2,2.6275331935709079E-2,1.0354037451405174E-2,0,1.5759460860549468E-2,0.86389351081530785,6.3107130554598712E-2,0,1.5833333333333588E-2,0.12183908045976999,1.3890808569454127E-2,0,1.5764705882353014E-2,0.85589743589743583,6.6386233269598582E-2,0,1.5774958632101654E-2,0.76940133037694014,7.0061555679910459E-2,1.2003693444135877E-3,1.5742971887550139E-2,0.88663594470046081,8.3811394891945001E-2,0,1.570145637460163E-2,0.8560233209661543,8.0534970938100026E-2,0,1.5766923736075467E-2,0.78703999999999996,6.1494127881687732E-2,4.0175438596490309E-3,2.7855477855477928E-2,0.8559633027522936,6.0051472690877739E-2,9.5642933049933099E-4,1.5765538150581015E-2,0.87813953488372087,4.6866054683644132E-2,null,2030,9.3307783018867996E-2,4.5597575898840503E-2,5.8637469586374724E-2,1.0354037451405174E-2,6.3107130554598712E-2,1.3890808569454127E-2,6.6386233269598582E-2,7.0061555679910459E-2,8.3811394891945001E-2,8.0534970938100026E-2,6.1494127881687732E-2,6.0051472690877739E-2,4.6866054683644132E-2]
[22,2031,{"$f":"1-C97/C31","v":1.8851756640959616E-3},4.2105263157894757E-2,0.87813504823151123,0.10088275862068963,{"$f":"1-G97/G31","v":0},1.575988565983788E-2,0.85602094240837701,4.5550058369003055E-2,{"$f":"1-K97/K31","v":0},1.5719947159841485E-2,0.55363636363636359,5.6964006259780819E-2,0,1.5764208909370026E-2,2.6121372031662204E-2,1.0306391082731015E-2,0,1.5765538150581127E-2,0.85607779578606158,6.3144824472288086E-2,0,1.5689381933439051E-2,0.1163043478260869,1.3890761968981868E-2,0,1.5742793791574283E-2,0.85603864734299517,6.9468526196758251E-2,0,1.5766969535007891E-2,0.7549145299145299,6.868831867934666E-2,0,1.5728604471857976E-2,0.89070796460176993,8.3628819313466551E-2,0,1.5763914357619035E-2,0.85602094240837701,8.0568001782354792E-2,0,1.5760537568723421E-2,0.76681887366818868,6.0078561091585714E-2,5.7894736842112327E-4,1.8397291196388332E-2,0.8443458980044346,5.6899246838141071E-2,0,1.5756804074486763E-2,0.87811816192560177,4.645742408765885E-2,null,2031,0.10088275862068963,4.5550058369003055E-2,5.6964006259780819E-2,1.0306391082731015E-2,6.3144824472288086E-2,1.3890761968981868E-2,6.9468526196758251E-2,6.868831867934666E-2,8.3628819313466551E-2,8.0568001782354792E-2,6.0078561091585714E-2,5.6899246838141071E-2,4.645742408765885E-2]
[23,2040,{"$f":"1-C98/C32","v":1.8850141376058893E-3},4.2099871959026869E-2,0.87809187279151946,0.10092522372212942,{"$f":"1-G98/G32","v":0},1.5762491888384189E-2,0.85605150214592274,4.5099821811702356E-2,{"$f":"1-K98/K32","v":0},1.5744274809160297E-2,0.40723684210526312,4.4293785310734468E-2,0,1.5765606595995241E-2,2.4766355140187102E-2,9.884162238870009E-3,0,1.5778934721666027E-2,0.85604113110539848,6.8585318424890795E-2,0,1.5712799167533764E-2,8.4892086330935257E-2,1.4462365591397797E-2,0,1.5755208333333215E-2,0.87818696883852687,0.1033697047496791,1.1129777404450536E-3,1.5751211631664042E-2,0.56681749622926092,5.3170484748765956E-2,0,1.5747188002142476E-2,0.75538461538461532,7.2038784067085859E-2,0,1.576430040971355E-2,0.81299732066124053,7.6907091411312245E-2,0,1.5765707650625682E-2,0.52468659594985545,4.3637435326478569E-2,0,1.5798319327731236E-2,0.71768595041322314,6.0440293529019251E-2,0,1.576331134690756E-2,0.87812895069532237,4.6043820646059941E-2,null,2040,0.10092522372212942,4.5099821811702356E-2,4.4293785310734468E-2,9.884162238870009E-3,6.8585318424890795E-2,1.4462365591397797E-2,0.1033697047496791,5.3170484748765956E-2,7.2038784067085859E-2,7.6907091411312245E-2,4.3637435326478569E-2,6.0440293529019251E-2,4.6043820646059941E-2]
[24,2050,{"$f":"1-C99/C33","v":4.5355323793354607E-3},4.2098326084091253E-2,0.6591818181818182,8.2997658079625447E-2,{"$f":"1-G99/G33","v":0},1.576513512366895E-2,0.67262479871175529,3.6868858783216329E-2,{"$f":"1-K99/K33","v":0},1.5747508305647751E-2,0.29082568807339448,3.4277843368752392E-2,0,1.5765040746827497E-2,2.3874839262751912E-2,9.4420328599782444E-3,0,1.577970297029696E-2,0.87805362462760672,7.7417218543046284E-2,0,1.5768194070080788E-2,6.2790697674418694E-2,1.5006100040666936E-2,0,1.5778097982709016E-2,0.87809076682316123,0.14495275982098466,5.4871373836891113E-3,4.2088042831647687E-2,0.39312114989733071,4.8479903813122727E-2,0,1.5755627009646167E-2,0.53613963039014378,5.3356643356643474E-2,0,1.5764477971176305E-2,0.61352236286919837,5.9928870196727435E-2,0,1.5766570829124471E-2,0.32508710801393725,3.0085598201254449E-2,0,1.5748031496062853E-2,0.53194278903456493,5.7667887667887663E-2,0,1.5763439691254044E-2,0.9011004126547455,4.6525556783159949E-2,null,2050,8.2997658079625447E-2,3.6868858783216329E-2,3.4277843368752392E-2,9.4420328599782444E-3,7.7417218543046284E-2,1.5006100040666936E-2,0.14495275982098466,4.8479903813122727E-2,5.3356643356643474E-2,5.9928870196727435E-2,3.0085598201254449E-2,5.7667887667887663E-2,4.6525556783159949E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(BE131,$C$103:$BB$103)","v":1},{"$f":"MATCH(BF131,$C$103:$BB$103)","v":5},9,13,17,21,25,29,33,37,41,45,49]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,null,{"$f":"BE104","v":"Burkina"},{"$f":"BF104","v":"Cote d'Ivoire"},"Gambia","Ghana","Guinea","Guinea-Bissau","Liberia","Mali","Niger","Nigeria","Senegal","Sierra Leone","Togo/Benin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF($B$105:$B$128,BC131,$A$105:$A$128)","v":21},"Industry",{"$f":"OFFSET($B$104,$BC$132,BE$130)","v":1.9230769230769162E-3},{"$f":"OFFSET($B$104,$BC$132,BF$130)","v":0},0,0,0,0,0,0,1.2003693444135877E-3,0,0,4.0175438596490309E-3,9.5642933049933099E-4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urban",{"$f":"OFFSET($B$104,$BC$132,BE$130+1)","v":2.9318068690891042E-2},{"$f":"OFFSET($B$104,$BC$132,BF$130+1)","v":1.5761734287987439E-2},1.5753424657534376E-2,1.5765218272055015E-2,1.5759460860549468E-2,1.5833333333333588E-2,1.5764705882353014E-2,1.5774958632101654E-2,1.5742971887550139E-2,1.570145637460163E-2,{"$f":"OFFSET($B$104,$BC$132,BO$130+1)","v":1.5766923736075467E-2},2.7855477855477928E-2,1.5765538150581015E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rural",{"$f":"OFFSET($B$104,$BC$132+2,BE$130+2)","v":0.87809187279151946},{"$f":"OFFSET($B$104,$BC$132+2,BF$130+2)","v":0.85605150214592274},0.40723684210526312,2.4766355140187102E-2,0.85604113110539848,8.4892086330935257E-2,0.87818696883852687,0.56681749622926092,0.75538461538461532,0.81299732066124053,0.52468659594985545,{"$f":"OFFSET($B$104,$BC$132+2,BP$130+2)","v":0.71768595041322314},0.87812895069532237]

{"sheet":"map","index":10,"n_rows":57,"n_cols":51,"rows_kept":57,"cut":false,"hidden":false,"merged":[[27,13,27,14],[3,3,5,6]]}
[]
[]
[]
[null,null,null,{"$f":"OFFSET($AB$10,0,C8)","v":2030}]
[]
[]
[]
[null,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GWh",null,null,null,0,{"$f":"AB9+1","v":1},{"$f":"AC9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y14","v":"Cote d'Ivoire"},"From","To",0,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y11=$X$10,Z11=$X$10),$X$10,\"\")","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(LEFT(AA11,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA11,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"GHwCIw",{"$f":"TRANSPOSE(TransRaw!BN36:DB59)*8.76","v":0},0,0,54.224400000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA12,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA12,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"GHwTBw",0,0,0,0,0,1476.9359999999999,4049.6603999999998,8626.7603999999992,7805.5103999999992,5579.0688,1630.4987999999998,1038.1475999999998,1089.3935999999999,1257.06,252.4632,0,0,56.764800000000001,210.50280000000001,372.03720000000004,508.86840000000001,289.08,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA13,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA13,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"SEwMAw",197.976,0,0,0,0,0,132.80160000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2537.0711999999999]
[null,null,null,null,null,null,null,null,null,null,null,"MALI",null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA14,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA14,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"CIwBUw",790.8528,0,370.54799999999994,353.72880000000004,941.08680000000004,0,1190.3088,1472.6436000000001,1374.6191999999999,1794.3108,2010.5075999999999,1656.078,1732.3775999999998,1695.2352000000001,1664.7503999999999,1639.7844,1664.3999999999999,1706.5355999999999,1736.3196,1822.1675999999998,1899.1680000000001,2082.0767999999998,2955.6239999999998,2955.6239999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA15,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"VLOOKUP(RIGHT(AA15,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"NGwTBw",2004.6384,5103.1379999999999,5361.3827999999994,6154.8635999999997,4558.2660000000005,0,0,0,0,0,2896.5816,3857.2031999999999,4195.7772000000004,4436.4143999999997,5719.4039999999995,5979.0503999999992,6104.6687999999995,6154.8635999999997,6154.8635999999997,6154.8635999999997,6154.8635999999997,6154.8635999999997,6154.8635999999997,5117.5044000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA16,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"VLOOKUP(RIGHT(AA16,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"NGwNIw",602.68799999999999,616.26599999999996,673.81920000000002,729.62040000000002,395.33879999999999,844.20119999999997,822.03840000000002,889.66560000000004,610.83479999999997,680.65200000000004,752.48400000000004,824.92920000000004,898.86360000000002,973.8492,1049.3604,1125.3096,1111.5563999999999,1097.19,1083.2616,1068.8951999999999,1061.0988,996.01200000000006,438.96359999999999,1752.1751999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NIGER",null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA17,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA17,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"CIwGHw",0,1121.9808,118.61039999999998,0,0,0,2317.5455999999999,7815.1463999999996,7860.4355999999989,6515.9507999999996,5773.2779999999993,6238.2587999999996,7436.0135999999993,7212.8087999999989,6508.68,6578.3219999999992,6890.2655999999997,6461.7263999999996,8282.9303999999993,8771.387999999999,8771.387999999999,8771.387999999999,7558.6535999999987,2461.4724000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA18,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA18,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"TBwGHw",0,2780.5116000000003,2780.5116000000003,4345.1351999999997,1752.0876000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133.67759999999998,51.421199999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA19,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA19,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"MAwSEw",7.9716000000000005,25.929600000000001,130.7868,360.91200000000003,38.981999999999999,906.30959999999993,12.702,69.379199999999997,321.49200000000002,906.30959999999993,892.46879999999999,906.30959999999993,906.30959999999993,906.30959999999993,906.30959999999993,906.30959999999993,322.4556,508.16759999999999,777.97559999999999,906.30959999999993,900.00239999999997,684.59400000000005,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA20,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA20,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"BUwCIw",0,309.84119999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA21,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA21,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},"TBwNGw",0,0,0,0,0,1796.5008,4011.7295999999997,6154.8635999999997,5999.1108000000004,1388.3724,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB44,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA22,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA22,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},"NIwNGw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"SENEGAL",null,{"$f":"OFFSET($AB19,0,$C$8)","v":900.00239999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA23,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA23,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"CIwLIw",0,0,0,0,0,587.18280000000004,3028.9451999999997,3028.9451999999997,3028.9451999999997,3028.9451999999997,3028.9451999999997,2836.4004,861.0204,399.45600000000002,413.99759999999998,37.930799999999998,54.925199999999997,74.722799999999992,95.571600000000004,116.5956,250.18559999999999,166.52760000000001,1227.6263999999999,5460.8087999999998]
[null,null,null,null,null,{"$f":"OFFSET($AB13,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA24,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA24,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"LIwGUw",0,0,0,0,0,303.44639999999998,2038.6271999999999,3001.2636000000002,2992.5911999999998,2986.8095999999996,2983.3932,2401.9919999999997,463.92959999999999,0,0,0,0,0,0,0,109.2372,0,650.34239999999988,2825.7131999999997]
[null,null,null,{"$f":"OFFSET($AB32,0,$C$8)","v":0},null,null,null,null,null,null,null,{"$f":"OFFSET($AB48,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA25,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA25,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},"LIwSIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1790.4563999999998]
[null,null,null,{"$f":"OFFSET($AB36,0,$C$8)","v":0},null,{"$f":"OFFSET($AB35,0,$C$8)","v":1865.5296000000001},null,null,null,null,null,null,null,{"$f":"OFFSET($AB40,0,$C$8)","v":0},null,null,null,null,{"$f":"OFFSET($AB22,0,$C$8)","v":0},null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA26,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"VLOOKUP(RIGHT(AA26,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"SIwGUw",0,0,0,0,0,589.46040000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GAMBIA",null,null,null,null,{"$f":"OFFSET($AB46,0,$C$8)","v":998.55239999999992},null,null,null,null,null,null,{"$f":"OFFSET($AB42,0,$C$8)","v":0},{"$f":"OFFSET($AB41,0,$C$8)","v":0},null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA27,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA27,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"LIwCIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.544000000000004,405.06240000000003]
[null,null,null,{"$f":"OFFSET($AB37,0,$C$8)","v":336.55920000000003},{"$f":"OFFSET($AB33,0,$C$8)","v":0},null,null,null,null,null,null,"BURKINA FASO",null,null,null,null,null,{"$f":"OFFSET($AB16,0,$C$8)","v":1061.0988},null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA28,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA28,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"GUwLIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.653199999999998,211.11600000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA29,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"VLOOKUP(RIGHT(AA29,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"SIwLIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,197.976]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB50,0,$C$8)","v":0},null,{"$f":"OFFSET($AB49,0,$C$8)","v":2909.1959999999999},null,{"$f":"OFFSET($AB43,0,$C$8)","v":0},null,null,null,{"$f":"OFFSET($AB39,0,$C$8)","v":0},null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA30,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA30,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},"GUwSIw",0,0,0,0,0,0,88.38839999999999,180.018,26.192400000000003,1176.9936,2061.4031999999997,2072.7036000000003,1797.114,2928.6432,2401.3788,1443.3852000000002,0,0,0,10.95,10.424399999999999,81.818399999999997,1366.6475999999998,585.78120000000001]
[null,null,null,{"$f":"OFFSET($AB38,0,$C$8)","v":506.59079999999994},{"$f":"OFFSET($AB34,0,$C$8)","v":0},{"$f":"OFFSET($AB31,0,$C$8)","v":0},null,null,null,null,{"$f":"OFFSET($AB14,0,$C$8)","v":1899.1680000000001},null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA31,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA31,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"SEwGUw",0,0,0,0,0,0,0,0,0,679.60079999999994,44.938800000000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GUINEA BISSAU",null,null,null,null,"GUINEA",null,null,null,null,null,{"$f":"OFFSET($AB47,0,$C$8)","v":0},null,null,null,null,"NIGERIA",null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA32,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA32,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},"SEwGAw",0,0,0,0,0,0,0,29.871600000000001,52.56,72.094800000000006,104.5068,0,0,0,0,0,0,0,0,0,0,0,15.680400000000001,0]
[null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB45,0,$C$8)","v":0},null,null,null,null,null,"BENIN",null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA33,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"VLOOKUP(RIGHT(AA33,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},"GAwGBw",0,0,0,0,0,0,0,0,0,0,15.5928,0,0,0,0,0,0,0,0,0,0,0,0,8.9352]
[null,null,null,null,null,null,{"$f":"OFFSET($AB30,0,$C$8)","v":10.424399999999999},null,null,{"$f":"OFFSET($AB20,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA34,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"VLOOKUP(RIGHT(AA34,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"GBwGUw",0,0,0,0,0,0,0,0,0,374.57759999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"OFFSET($AB26,0,$C$8)","v":0},null,null,null,null,null,"GHANA",null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA35,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA35,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"GUwSEw",0,0,0,0,0,0,0,0,0,0,0,166.79039999999998,473.21520000000004,805.56959999999992,1151.2391999999998,1507.0703999999998,2281.1916000000001,2123.7743999999998,1963.116,1938.588,1865.5296000000001,1770.1332,99.513599999999997,192.28199999999998]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB24,0,$C$8)","v":109.2372},null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB51,0,$C$8)","v":0},null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA36,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"VLOOKUP(RIGHT(AA36,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"GAwSEw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,289.60560000000004]
[null,null,null,null,null,null,{"$f":"OFFSET($AB29,0,$C$8)","v":0},null,null,"IVORY COAST",null,null,{"$f":"OFFSET($AB18,0,$C$8)","v":0},null,{"$f":"OFFSET($AB21,0,$C$8)","v":0},null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA37,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"VLOOKUP(RIGHT(AA37,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},"GBwGAw",0,0,0,0,0,0,0,0,0,0,6.4824000000000002,123.60359999999999,150.672,180.19319999999999,209.53920000000002,240.98760000000001,252.81359999999998,281.63399999999996,314.30880000000002,349.26119999999997,336.55920000000003,156.80399999999997,28.294799999999999,137.61959999999999]
[null,null,null,null,null,null,{"$f":"OFFSET($AB25,0,$C$8)","v":0},null,null,null,null,null,{"$f":"OFFSET($AB12,0,$C$8)","v":508.86840000000001},null,{"$f":"OFFSET($AB15,0,$C$8)","v":6154.8635999999997},null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA38,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA38,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},"GUwGBw",0,0,0,0,0,0,0,0,47.566799999999994,0,11.913600000000001,200.60399999999998,240.81239999999997,284.7,328.67520000000002,376.5924,404.88720000000001,451.3152,501.77280000000002,532.69560000000001,506.59079999999994,289.34280000000001,46.953600000000002,180.89399999999998]
[null,null,null,"SIERRA LEONE",null,null,null,{"$f":"OFFSET($AB28,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA39,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA39,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"NIwTBw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB17,0,$C$8)","v":8771.387999999999},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA40,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA40,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"NIwBUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1741.5755999999999]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB23,0,$C$8)","v":250.18559999999999},null,null,null,{"$f":"OFFSET($AB11,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA41,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA41,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"TBwNIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB27,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"DRC-Inga",null,null,"",{"$f":"VLOOKUP(LEFT(AA42,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA42,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"BUwNIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"LIBERIA",null,null,null,null,null,null,"TOGO",null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA43,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA43,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"GHwBUw",0,0,0,616.17840000000001,72.094800000000006,1087.9043999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1975.7303999999999,5813.3112000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA44,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA44,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"BUwMAw",0,0,0,0,0,0,6.6575999999999995,187.28879999999998,0,315.09719999999999,437.29919999999998,0,0,0,0,0,0,0,0,0,0,0,352.8528,520.95719999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA45,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA45,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"MAwCIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA46,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA46,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"GUwMAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.455199999999998,465.15600000000001,998.55239999999992,998.55239999999992,998.55239999999992,872.84640000000002,998.55239999999992,998.55239999999992,998.55239999999992,1994.5644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA47,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA47,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"BUwGHw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA48,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA48,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"MAwBUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.8840000000000003,308.17680000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA49,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA49,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"CIwMAw",0,0,0,929.96159999999998,1255.1328000000001,2270.7672000000002,2909.1959999999999,2909.1959999999999,2483.8104000000003,2909.1959999999999,2909.1959999999999,2463.8375999999998,2619.4151999999999,2775.3431999999998,2909.1959999999999,2631.5916000000002,1650.2963999999999,2009.2811999999999,2460.8591999999999,2909.1959999999999,2909.1959999999999,2909.1959999999999,2819.9316000000003,2909.1959999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA50,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA50,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"MAwGUw",0,0,0,0,0,0,998.55239999999992,998.55239999999992,963.07439999999997,998.55239999999992,998.55239999999992,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRc","Nigeria","DRcNGw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRANSPOSE(TransRaw!BN36:DA59)"]

{"sheet":"map_Rep","index":11,"n_rows":57,"n_cols":51,"rows_kept":57,"cut":false,"hidden":false,"merged":[[3,3,5,6],[27,13,27,14]]}
[]
[]
[]
[null,null,null,{"$f":"OFFSET($AB$10,0,C8)","v":2030}]
[]
[]
[]
[null,null,20,null,"GWh"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GWh",null,null,null,0,{"$f":"AB9+1","v":1},{"$f":"AC9+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y14","v":"Cote d'Ivoire"},"From","To",0,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2040,2050]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(Y11=$X$10,Z11=$X$10),$X$10,\"\")","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(LEFT(AA11,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA11,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"GHwCIw",{"$f":"TRANSPOSE(TransRaw!BN36:DB59)*8.76","v":0},0,0,54.224400000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA12,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA12,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"GHwTBw",0,0,0,0,0,1476.9359999999999,4049.6603999999998,8626.7603999999992,7805.5103999999992,5579.0688,1630.4987999999998,1038.1475999999998,1089.3935999999999,1257.06,252.4632,0,0,56.764800000000001,210.50280000000001,372.03720000000004,508.86840000000001,289.08,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA13,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA13,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"SEwMAw",197.976,0,0,0,0,0,132.80160000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2537.0711999999999]
[null,null,null,null,null,null,null,null,null,null,null,"MALI",null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA14,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA14,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"CIwBUw",790.8528,0,370.54799999999994,353.72880000000004,941.08680000000004,0,1190.3088,1472.6436000000001,1374.6191999999999,1794.3108,2010.5075999999999,1656.078,1732.3775999999998,1695.2352000000001,1664.7503999999999,1639.7844,1664.3999999999999,1706.5355999999999,1736.3196,1822.1675999999998,1899.1680000000001,2082.0767999999998,2955.6239999999998,2955.6239999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA15,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"VLOOKUP(RIGHT(AA15,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"NGwTBw",2004.6384,5103.1379999999999,5361.3827999999994,6154.8635999999997,4558.2660000000005,0,0,0,0,0,2896.5816,3857.2031999999999,4195.7772000000004,4436.4143999999997,5719.4039999999995,5979.0503999999992,6104.6687999999995,6154.8635999999997,6154.8635999999997,6154.8635999999997,6154.8635999999997,6154.8635999999997,6154.8635999999997,5117.5044000000007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA16,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},{"$f":"VLOOKUP(RIGHT(AA16,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"NGwNIw",602.68799999999999,616.26599999999996,673.81920000000002,729.62040000000002,395.33879999999999,844.20119999999997,822.03840000000002,889.66560000000004,610.83479999999997,680.65200000000004,752.48400000000004,824.92920000000004,898.86360000000002,973.8492,1049.3604,1125.3096,1111.5563999999999,1097.19,1083.2616,1068.8951999999999,1061.0988,996.01200000000006,438.96359999999999,1752.1751999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NIGER",null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA17,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA17,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"CIwGHw",0,1121.9808,118.61039999999998,0,0,0,2317.5455999999999,7815.1463999999996,7860.4355999999989,6515.9507999999996,5773.2779999999993,6238.2587999999996,7436.0135999999993,7212.8087999999989,6508.68,6578.3219999999992,6890.2655999999997,6461.7263999999996,8282.9303999999993,8771.387999999999,8771.387999999999,8771.387999999999,7558.6535999999987,2461.4724000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA18,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA18,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"TBwGHw",0,2780.5116000000003,2780.5116000000003,4345.1351999999997,1752.0876000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,133.67759999999998,51.421199999999992]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA19,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA19,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"MAwSEw",7.9716000000000005,25.929600000000001,130.7868,360.91200000000003,38.981999999999999,906.30959999999993,12.702,69.379199999999997,321.49200000000002,906.30959999999993,892.46879999999999,906.30959999999993,906.30959999999993,906.30959999999993,906.30959999999993,906.30959999999993,322.4556,508.16759999999999,777.97559999999999,906.30959999999993,900.00239999999997,684.59400000000005,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA20,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA20,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"BUwCIw",0,309.84119999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA21,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA21,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},"TBwNGw",0,0,0,0,0,1796.5008,4011.7295999999997,6154.8635999999997,5999.1108000000004,1388.3724,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB44,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA22,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA22,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Nigeria"},"NIwNGw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"SENEGAL",null,{"$f":"OFFSET($AB19,0,$C$8)","v":900.00239999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA23,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA23,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"CIwLIw",0,0,0,0,0,587.18280000000004,3028.9451999999997,3028.9451999999997,3028.9451999999997,3028.9451999999997,3028.9451999999997,2836.4004,861.0204,399.45600000000002,413.99759999999998,37.930799999999998,54.925199999999997,74.722799999999992,95.571600000000004,116.5956,250.18559999999999,166.52760000000001,1227.6263999999999,5460.8087999999998]
[null,null,null,null,null,{"$f":"OFFSET($AB13,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA24,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA24,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"LIwGUw",0,0,0,0,0,303.44639999999998,2038.6271999999999,3001.2636000000002,2992.5911999999998,2986.8095999999996,2983.3932,2401.9919999999997,463.92959999999999,0,0,0,0,0,0,0,109.2372,0,650.34239999999988,2825.7131999999997]
[null,null,null,{"$f":"OFFSET($AB32,0,$C$8)","v":0},null,null,null,null,null,null,null,{"$f":"OFFSET($AB48,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA25,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA25,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},"LIwSIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1790.4563999999998]
[null,null,null,{"$f":"OFFSET($AB36,0,$C$8)","v":0},null,{"$f":"OFFSET($AB35,0,$C$8)","v":1865.5296000000001},null,null,null,null,null,null,null,{"$f":"OFFSET($AB40,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA26,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"VLOOKUP(RIGHT(AA26,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"SIwGUw",0,0,0,0,0,589.46040000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GAMBIA",null,null,null,null,{"$f":"OFFSET($AB46,0,$C$8)","v":998.55239999999992},null,null,null,null,null,null,{"$f":"OFFSET($AB42,0,$C$8)","v":0},{"$f":"OFFSET($AB41,0,$C$8)","v":0},null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA27,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},{"$f":"VLOOKUP(RIGHT(AA27,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"LIwCIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.544000000000004,405.06240000000003]
[null,null,null,{"$f":"OFFSET($AB37,0,$C$8)","v":336.55920000000003},{"$f":"OFFSET($AB33,0,$C$8)","v":0},null,null,null,null,null,null,"BURKINA FASO",null,null,null,null,null,{"$f":"OFFSET($AB16,0,$C$8)","v":1061.0988},null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA28,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA28,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"GUwLIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,35.653199999999998,211.11600000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA29,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},{"$f":"VLOOKUP(RIGHT(AA29,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Liberia"},"SIwLIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,197.976]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB50,0,$C$8)","v":0},null,{"$f":"OFFSET($AB49,0,$C$8)","v":2909.1959999999999},null,{"$f":"OFFSET($AB43,0,$C$8)","v":0},null,null,null,{"$f":"OFFSET($AB39,0,$C$8)","v":0},null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA30,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA30,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Sierra Leone"},"GUwSIw",0,0,0,0,0,0,88.38839999999999,180.018,26.192400000000003,1176.9936,2061.4031999999997,2072.7036000000003,1797.114,2928.6432,2401.3788,1443.3852000000002,0,0,0,10.95,10.424399999999999,81.818399999999997,1366.6475999999998,585.78120000000001]
[null,null,null,{"$f":"OFFSET($AB38,0,$C$8)","v":506.59079999999994},{"$f":"OFFSET($AB34,0,$C$8)","v":0},{"$f":"OFFSET($AB31,0,$C$8)","v":0},null,null,null,null,{"$f":"OFFSET($AB14,0,$C$8)","v":1899.1680000000001},null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA31,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA31,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"SEwGUw",0,0,0,0,0,0,0,0,0,679.60079999999994,44.938800000000001,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GUINEA BISSAU",null,null,null,null,"GUINEA",null,null,null,null,null,{"$f":"OFFSET($AB47,0,$C$8)","v":0},null,null,null,null,"NIGERIA",null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA32,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},{"$f":"VLOOKUP(RIGHT(AA32,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},"SEwGAw",0,0,0,0,0,0,0,29.871600000000001,52.56,72.094800000000006,104.5068,0,0,0,0,0,0,0,0,0,0,0,15.680400000000001,0]
[null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB45,0,$C$8)","v":0},null,null,null,null,null,"BENIN",null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA33,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"VLOOKUP(RIGHT(AA33,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},"GAwGBw",0,0,0,0,0,0,0,0,0,0,15.5928,0,0,0,0,0,0,0,0,0,0,0,0,8.9352]
[null,null,null,null,null,null,{"$f":"OFFSET($AB30,0,$C$8)","v":10.424399999999999},null,null,{"$f":"OFFSET($AB20,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA34,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"VLOOKUP(RIGHT(AA34,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"GBwGUw",0,0,0,0,0,0,0,0,0,374.57759999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"OFFSET($AB26,0,$C$8)","v":0},null,null,null,null,null,"GHANA",null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA35,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA35,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"GUwSEw",0,0,0,0,0,0,0,0,0,0,0,166.79039999999998,473.21520000000004,805.56959999999992,1151.2391999999998,1507.0703999999998,2281.1916000000001,2123.7743999999998,1963.116,1938.588,1865.5296000000001,1770.1332,99.513599999999997,192.28199999999998]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB24,0,$C$8)","v":109.2372},null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB51,0,$C$8)","v":0},null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA36,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},{"$f":"VLOOKUP(RIGHT(AA36,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Senegal"},"GAwSEw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,289.60560000000004]
[null,null,null,null,null,null,{"$f":"OFFSET($AB29,0,$C$8)","v":0},null,null,"IVORY COAST",null,null,{"$f":"OFFSET($AB18,0,$C$8)","v":0},null,{"$f":"OFFSET($AB21,0,$C$8)","v":0},null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA37,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},{"$f":"VLOOKUP(RIGHT(AA37,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Gambia"},"GBwGAw",0,0,0,0,0,0,0,0,0,0,6.4824000000000002,123.60359999999999,150.672,180.19319999999999,209.53920000000002,240.98760000000001,252.81359999999998,281.63399999999996,314.30880000000002,349.26119999999997,336.55920000000003,156.80399999999997,28.294799999999999,137.61959999999999]
[null,null,null,null,null,null,{"$f":"OFFSET($AB25,0,$C$8)","v":0},null,null,null,null,null,{"$f":"OFFSET($AB12,0,$C$8)","v":508.86840000000001},null,{"$f":"OFFSET($AB15,0,$C$8)","v":6154.8635999999997},null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA38,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA38,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea-Bissau"},"GUwGBw",0,0,0,0,0,0,0,0,47.566799999999994,0,11.913600000000001,200.60399999999998,240.81239999999997,284.7,328.67520000000002,376.5924,404.88720000000001,451.3152,501.77280000000002,532.69560000000001,506.59079999999994,289.34280000000001,46.953600000000002,180.89399999999998]
[null,null,null,"SIERRA LEONE",null,null,null,{"$f":"OFFSET($AB28,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA39,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA39,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},"NIwTBw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"OFFSET($AB17,0,$C$8)","v":8771.387999999999},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA40,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},{"$f":"VLOOKUP(RIGHT(AA40,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"NIwBUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1741.5755999999999]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB23,0,$C$8)","v":250.18559999999999},null,null,null,{"$f":"OFFSET($AB11,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA41,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Togo/Benin"},{"$f":"VLOOKUP(RIGHT(AA41,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"TBwNIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"OFFSET($AB27,0,$C$8)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"DRC-Inga/Congo",null,null,"",{"$f":"VLOOKUP(LEFT(AA42,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA42,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Niger"},"BUwNIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,"LIBERIA",null,null,null,null,null,null,"TOGO",null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA43,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},{"$f":"VLOOKUP(RIGHT(AA43,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"GHwBUw",0,0,0,616.17840000000001,72.094800000000006,1087.9043999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1975.7303999999999,5813.3112000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA44,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA44,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"BUwMAw",0,0,0,0,0,0,6.6575999999999995,187.28879999999998,0,315.09719999999999,437.29919999999998,0,0,0,0,0,0,0,0,0,0,0,352.8528,520.95719999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA45,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA45,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},"MAwCIw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA46,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},{"$f":"VLOOKUP(RIGHT(AA46,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"GUwMAw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,26.455199999999998,465.15600000000001,998.55239999999992,998.55239999999992,998.55239999999992,872.84640000000002,998.55239999999992,998.55239999999992,998.55239999999992,1994.5644]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA47,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},{"$f":"VLOOKUP(RIGHT(AA47,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Ghana"},"BUwGHw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA48,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA48,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Burkina"},"MAwBUw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7.8840000000000003,308.17680000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cote d'Ivoire",{"$f":"VLOOKUP(LEFT(AA49,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Cote d'Ivoire"},{"$f":"VLOOKUP(RIGHT(AA49,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},"CIwMAw",0,0,0,929.96159999999998,1255.1328000000001,2270.7672000000002,2909.1959999999999,2909.1959999999999,2483.8104000000003,2909.1959999999999,2909.1959999999999,2463.8375999999998,2619.4151999999999,2775.3431999999998,2909.1959999999999,2631.5916000000002,1650.2963999999999,2009.2811999999999,2460.8591999999999,2909.1959999999999,2909.1959999999999,2909.1959999999999,2819.9316000000003,2909.1959999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$f":"VLOOKUP(LEFT(AA50,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Mali"},{"$f":"VLOOKUP(RIGHT(AA50,3),OtherParams!$D$29:$E$41,2,FALSE)","v":"Guinea"},"MAwGUw",0,0,0,0,0,0,998.55239999999992,998.55239999999992,963.07439999999997,998.55239999999992,998.55239999999992,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DRc","Nigeria","DRcNGw",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRANSPOSE(TransRaw!BN36:DA59)"]

{"sheet":"TransRaw","index":12,"n_rows":440,"n_cols":122,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,1,{"$f":"C1+1","v":2},{"$f":"D1+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,{"$f":"BA1+1","v":52},{"$f":"BB1+1","v":53},{"$f":"BC1+1","v":54},{"$f":"BD1+1","v":55},{"$f":"BE1+1","v":56},{"$f":"BF1+1","v":57},{"$f":"BG1+1","v":58},{"$f":"BH1+1","v":59},{"$f":"BI1+1","v":60},{"$f":"BJ1+1","v":61},null,null,"Lines"]
[null,"Line",{"$f":"C4&C3","v":"GHwCIw"},{"$f":"D4&D3","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","GHwTBw","CIwGHw","TBwGHw","GHwCIw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NGwNIw","NIwTBw","NIwBUw","NIwNGw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw","NGwTBw","TBwGHw","TBwNGw","GHwTBw","MAwSEw",{"$f":"BB4&BB3","v":"SEwMAw"},{"$f":"BC4&BC3","v":"LIwCIw"},"CIwLIw","NGwTBw","TBwNGw","DRcNGw","00","00","00","00",null,null,"GHwCIw","GHwTBw","SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw","DRcNGw",null,"BUw","CIw","GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
[null,"Importer",{"$f":"LEFT(RIGHT(C8,6),3)","v":"CIw"},{"$f":"LEFT(RIGHT(D8,6),3)","v":"TBw"},"MAw","BUw","TBw","NIw","GHw","GHw","SEw","CIw","NGw","NGw","TBw","GHw","GHw","CIw","LIw","GUw","SIw","GUw","CIw","LIw","LIw","SIw","GUw","GAw","GBw","GUw","SEw","SEw","GAw","GBw","NIw","TBw","BUw","NGw","NIw","NIw","BUw","MAw","CIw","MAw","GHw","BUw","MAw","GUw","TBw","GHw","NGw","TBw","SEw",{"$f":"LEFT(RIGHT(BB8,6),3)","v":"MAw"},{"$f":"LEFT(RIGHT(BC8,6),3)","v":"CIw"},"LIw","TBw","NGw","NGw","0","0","0","0"]
[null,"Exporter",{"$f":"LEFT(RIGHT(C8,9),3)","v":"GHw"},{"$f":"LEFT(RIGHT(D8,9),3)","v":"GHw"},"SEw","CIw","NGw","NGw","CIw","TBw","MAw","BUw","TBw","NIw","GHw","CIw","TBw","GHw","CIw","LIw","LIw","SIw","LIw","GUw","SIw","GUw","SEw","SEw","GAw","GBw","GUw","GAw","GBw","GUw","NGw","NIw","NIw","NIw","TBw","BUw","GHw","BUw","MAw","GUw","BUw","MAw","CIw","MAw","NGw","TBw","TBw","GHw","MAw",{"$f":"LEFT(RIGHT(BB8,9),3)","v":"SEw"},{"$f":"LEFT(RIGHT(BC8,9),3)","v":"LIw"},"CIw","NGw","TBw","DRc","0","0","0","0"]
[null,"Vintage",{"$f":"MID(C8,3,1)","v":"E"},{"$f":"MID(D8,3,1)","v":"E"},"E","E","E","E","E","E","E","E","E","E","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N","N",{"$f":"MID(BB8,3,1)","v":"N"},{"$f":"MID(BC8,3,1)","v":"N"},"N","N","N","N","","","",""]
[null,"Project",{"$f":"LEFT(RIGHT(C8,12),3)","v":"LEX"},{"$f":"LEFT(RIGHT(D8,12),3)","v":"LEX"},"LEX","LEX","LEX","LEX","LEX","LEX","LEX","LEX","LEX","LEX","Dor","Dor","Dor","Dor","LSG","LSG","LSG","LSG","LSG","LSG","LSG","LSG","MVG","MVG","MVG","MVG","MVG","MVG","MVG","MVG","CoN","CoN","CoN","CoN","CoN","CoN","hub","hub","hub","hub","hub","hub","hub","hub","Dme","DMe","DMe","DMe","MVG",{"$f":"LEFT(RIGHT(BB8,12),3)","v":"MVS"},{"$f":"LEFT(RIGHT(BC8,12),3)","v":"ICI"},"ICI","GTB","GTB","Ing","0","0","0","0"]
[null,null,"TransmissionOutput",{"$f":"VLOOKUP(C7,RawAll!$A$1:$B$200,2,FALSE)","v":48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Imports",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Imports"]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$7+2,C$1)","v":"ELEXGHwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,D$1)","v":"ELEXGHwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,E$1)","v":"ELEXSEwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,F$1)","v":"ELEXCIwBUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,G$1)","v":"ELEXNGwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,H$1)","v":"ELEXNGwNIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,I$1)","v":"ELEXCIwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,J$1)","v":"ELEXTBwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,K$1)","v":"ELEXMAwSEwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,L$1)","v":"ELEXBUwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,M$1)","v":"ELEXTBwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,N$1)","v":"ELEXNIwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,O$1)","v":"ELNCDorGHwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,P$1)","v":"ELNCDorCIwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,Q$1)","v":"ELNCDorTBwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,R$1)","v":"ELNCDorGHwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,S$1)","v":"ELNCCLSGCIwLIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,T$1)","v":"ELNCCLSGLIwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,U$1)","v":"ELNCCLSGLIwSIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,V$1)","v":"ELNCCLSGSIwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,W$1)","v":"ELNCCLSGLIwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,X$1)","v":"ELNCCLSGGUwLIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,Y$1)","v":"ELNCCLSGSIwLIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,Z$1)","v":"ELNCCLSGGUwSIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AA$1)","v":"ELNCOMVGSEwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AB$1)","v":"ELNCOMVGSEwGAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AC$1)","v":"ELNCOMVGGAwGBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AD$1)","v":"ELNCOMVGGBwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AE$1)","v":"ELNCOMVGGUwSEwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AF$1)","v":"ELNCOMVGGAwSEwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AG$1)","v":"ELNCOMVGGBwGAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AH$1)","v":"ELNCOMVGGUwGBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AI$1)","v":"ELNUCoNNGwNIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AJ$1)","v":"ELNUCoNNIwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AK$1)","v":"ELNUCoNNIwBUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AL$1)","v":"ELNUCoNNIwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AM$1)","v":"ELNUCoNTBwNIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AN$1)","v":"ELNUCoNBUwNIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AO$1)","v":"ELNChubGHwBUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AP$1)","v":"ELNChubBUwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AQ$1)","v":"ELNChubMAwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AR$1)","v":"ELNUhubGUwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AS$1)","v":"ELNChubBUwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AT$1)","v":"ELNChubMAwBUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AU$1)","v":"ELNChubCIwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AV$1)","v":"ELNUhubMAwGUwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AW$1)","v":"ELNUDmeNGwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AX$1)","v":"ELNUDMeTBwGHwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AY$1)","v":"ELNUDMeTBwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,AZ$1)","v":"ELNUDMeGHwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BA$1)","v":"ELNUOMVGMAwSEwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BB$1)","v":"ELNUOMVSSEwMAwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BC$1)","v":"ELNULICILIwCIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BD$1)","v":"ELNULICICIwLIwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BE$1)","v":"ELNUNGTBNGwTBwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BF$1)","v":"ELNUNGTBTBwNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BG$1)","v":"ELNUIngDRcNGwOut"},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+2,BK$1)","v":0},null,null,{"$f":"BN2","v":"GHwCIw"},{"$f":"BO2","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw",{"$f":"DB2","v":"DRcNGw"},null,{"$f":"DD2","v":"BUw"},{"$f":"DE2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw",{"$f":"DO2","v":"SIw"},"TBw","Total"]
[4,{"$f":"OFFSET(RawAll!$C$1,$D$7+A9,0)","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,E$1)","v":21.36},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,F$1)","v":87.14},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,G$1)","v":223.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,H$1)","v":67},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,K$1)","v":0.86},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A9,BK$1)","v":0},null,{"$f":"B9","v":2010},{"$f":"SUMIF($C$2:$BK$2,BN$2,$C9:$BK9)","v":0},0,21.36,87.14,223.12,67,0,0,0.86,0,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C9:$BK9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C9:$BK9)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C9:$BK9)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"B9","v":2010},{"$f":"SUMIF($C$3:$BK$3,DD$2,$C9:$BK9)","v":87.14},0,0,0,0,0,0,21.36,67,0,0.86,0,223.12,{"$f":"SUM(DD9:DP9)","v":399.48}]
[{"$f":"A9+1","v":5},{"$f":"OFFSET(RawAll!$C$1,$D$7+A10,0)","v":2011},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,G$1)","v":567.99},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,H$1)","v":68.510000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,I$1)","v":124.2},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,J$1)","v":309.47000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,K$1)","v":2.8},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,L$1)","v":34.14},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A10,BK$1)","v":0},null,2011,0,0,0,0,567.99,68.510000000000005,124.2,309.47000000000003,2.8,34.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2011,0,34.14,0,433.67,0,0,0,0,68.510000000000005,0,2.8,0,567.99,{"$f":"SUM(DD10:DP10)","v":1107.1100000000001}]
[{"$f":"A10+1","v":6},{"$f":"OFFSET(RawAll!$C$1,$D$7+A11,0)","v":2012},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,F$1)","v":40.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,G$1)","v":596.73},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,H$1)","v":74.900000000000006},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,I$1)","v":13.13},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,J$1)","v":309.47000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,K$1)","v":14.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A11,BK$1)","v":0},null,2012,0,0,0,40.82,596.73,74.900000000000006,13.13,309.47000000000003,14.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2012,40.82,0,0,322.60000000000002,0,0,0,0,74.900000000000006,0,14.12,0,596.73,1049.17]
[7,{"$f":"OFFSET(RawAll!$C$1,$D$7+A12,0)","v":2013},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,C$1)","v":6},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,F$1)","v":38.979999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,H$1)","v":81.11},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,J$1)","v":223.79},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,K$1)","v":38.950000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,Q$1)","v":259.83},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AO$1)","v":68.58},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AU$1)","v":101.6},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A12,BK$1)","v":0},null,2013,6,0,0,38.979999999999997,685.04,81.11,0,483.62,38.950000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,68.58,0,0,0,0,0,101.6,0,0,2013,107.56,6,0,483.62,0,0,0,101.6,81.11,0,38.950000000000003,0,685.04,1503.88]
[8,{"$f":"OFFSET(RawAll!$C$1,$D$7+A13,0)","v":2014},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,F$1)","v":103.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,G$1)","v":507.34},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,H$1)","v":43.95},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,J$1)","v":146.79},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,K$1)","v":4.21},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,Q$1)","v":48.22},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AO$1)","v":8.0299999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AU$1)","v":137.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A13,BK$1)","v":0},null,2014,0,0,0,103.69,507.34,43.95,0,195.01,4.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.0299999999999994,0,0,0,0,0,137.12,0,0,2014,111.72,0,0,195.01,0,0,0,137.12,43.95,0,4.21,0,507.34,999.34999999999991]
[9,{"$f":"OFFSET(RawAll!$C$1,$D$7+A14,0)","v":2015},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,D$1)","v":71.73},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,H$1)","v":93.85},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,K$1)","v":97.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,M$1)","v":199.96},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,O$1)","v":92.65},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,S$1)","v":65.349999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,T$1)","v":33.78},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,V$1)","v":65.61},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AO$1)","v":121.08},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AU$1)","v":248.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A14,BK$1)","v":0},null,2015,0,164.38,0,0,0,93.85,0,0,97.81,0,199.96,0,65.349999999999994,33.78,0,65.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121.08,0,0,0,0,0,248.07,0,0,2015,121.08,0,0,0,99.39,0,65.349999999999994,248.07,93.85,199.96,97.81,0,164.38,1089.8899999999999]
[10,{"$f":"OFFSET(RawAll!$C$1,$D$7+A15,0)","v":2016},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,D$1)","v":94.24},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,E$1)","v":14.33},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,F$1)","v":131.15},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,H$1)","v":91.38},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,I$1)","v":256.54000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,K$1)","v":1.37},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,M$1)","v":446.51},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,O$1)","v":356.49},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,S$1)","v":337.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,T$1)","v":226.9},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,Z$1)","v":9.84},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AP$1)","v":0.71},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AU$1)","v":317.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AV$1)","v":109.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A15,BK$1)","v":0},null,2016,0,450.73,14.33,131.15,0,91.38,256.54000000000002,0,1.37,0,446.51,0,337.12,226.9,0,0,0,0,0,9.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0.71,0,0,0,0,317.82,109.32,0,2016,131.15,0,0,256.54000000000002,336.22,0,337.12,332.86,91.38,446.51,1.37,9.84,450.73,2393.7200000000003]
[11,{"$f":"OFFSET(RawAll!$C$1,$D$7+A16,0)","v":2017},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,D$1)","v":309.47000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,F$1)","v":162.26},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,H$1)","v":98.9},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,I$1)","v":219.84},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,K$1)","v":7.48},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,M$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,O$1)","v":650.69000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,S$1)","v":337.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,T$1)","v":334.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,Z$1)","v":20.03},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AB$1)","v":3.33},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AP$1)","v":20.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AU$1)","v":317.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AV$1)","v":109.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A16,BK$1)","v":0},null,2017,0,960.16000000000008,0,162.26,0,98.9,871.96,0,7.48,0,685.04,0,337.12,334.04,0,0,0,0,0,20.03,0,3.33,0,0,0,0,0,0,0,0,0,0,0,20.02,0,0,0,0,317.82,109.32,0,2017,162.26,0,3.33,871.96,443.36,0,337.12,337.84,98.9,685.04,7.48,20.03,960.16000000000008,3927.4800000000005]
[12,{"$f":"OFFSET(RawAll!$C$1,$D$7+A17,0)","v":2018},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,D$1)","v":282.89999999999998},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,F$1)","v":151.44999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,H$1)","v":67.900000000000006},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,I$1)","v":224.86},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,K$1)","v":34.700000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,M$1)","v":667.71},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,O$1)","v":585.87},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,S$1)","v":337.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,T$1)","v":333.08},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,Z$1)","v":2.92},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AB$1)","v":5.85},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AH$1)","v":5.1100000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AU$1)","v":271.35000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AV$1)","v":105.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A17,BK$1)","v":0},null,2018,0,868.77,0,151.44999999999999,0,67.900000000000006,876.98,0,34.700000000000003,0,667.71,0,337.12,333.08,0,0,0,0,0,2.92,0,5.85,0,0,0,0,0,5.1100000000000003,0,0,0,0,0,0,0,0,0,0,271.35000000000002,105.43,0,2018,151.44999999999999,0,5.85,876.98,438.51,5.1100000000000003,337.12,271.35000000000002,67.900000000000006,667.71,34.700000000000003,2.92,868.77,3728.37]
[13,{"$f":"OFFSET(RawAll!$C$1,$D$7+A18,0)","v":2019},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,D$1)","v":87.56},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,F$1)","v":197.7},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,H$1)","v":75.66},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,I$1)","v":76.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,K$1)","v":97.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,M$1)","v":154.53},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,O$1)","v":533.41},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,S$1)","v":337.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,T$1)","v":332.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,Z$1)","v":131},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AA$1)","v":70.290000000000006},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AB$1)","v":8.0299999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AD$1)","v":40.229999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AP$1)","v":33.659999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AU$1)","v":317.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AV$1)","v":109.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A18,BK$1)","v":0},null,2019,0,620.97,0,197.7,0,75.66,728.14,0,97.81,0,154.53,0,337.12,332.43,0,0,0,0,0,131,70.290000000000006,8.0299999999999994,0,40.229999999999997,0,0,0,0,0,0,0,0,0,33.659999999999997,0,0,0,0,317.82,109.32,0,2019,197.7,0,8.0299999999999994,728.14,552.27,0,337.12,351.48,75.66,154.53,97.81,131,620.97,3254.71]
[14,{"$f":"OFFSET(RawAll!$C$1,$D$7+A19,0)","v":2020},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,D$1)","v":172.35},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,F$1)","v":221.52},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,G$1)","v":322.39},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,H$1)","v":83.65},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,K$1)","v":96.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,O$1)","v":9.1199999999999992},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,P$1)","v":645.87},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,S$1)","v":337.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,T$1)","v":332.06},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,Z$1)","v":229.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AA$1)","v":4.6500000000000004},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AB$1)","v":11.63},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AC$1)","v":1.73},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AG$1)","v":0.72},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AH$1)","v":1.28},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AP$1)","v":46.72},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AU$1)","v":317.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AV$1)","v":109.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A19,BK$1)","v":0},null,2020,{"$f":"SUMIF($C$2:$BK$2,BN$2,$C19:$BK19)","v":0},181.47,0,221.52,322.39,83.65,645.87,0,96.32,0,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C19:$BK19)","v":0},0,337.12,332.06,0,0,0,0,0,229.43,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C19:$BK19)","v":4.6500000000000004},11.63,1.73,0,0,0,0.72,1.28,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C19:$BK19)","v":0},0,0,46.72,0,0,0,0,317.82,109.32,0,2020,{"$f":"SUMIF($C$3:$BK$3,DD$2,$C19:$BK19)","v":221.52},0,12.350000000000001,645.87,446.03,3.01,337.12,364.53999999999996,83.65,0,96.32,229.43,503.86,2943.7000000000003]
[15,{"$f":"OFFSET(RawAll!$C$1,$D$7+A20,0)","v":2021},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,D$1)","v":82.74},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,F$1)","v":182.47},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,G$1)","v":429.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,H$1)","v":91.7},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,I$1)","v":45.29},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,K$1)","v":97.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,O$1)","v":32.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,S$1)","v":315.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,T$1)","v":267.35000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,Z$1)","v":230.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AE$1)","v":17.25},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AG$1)","v":13.7},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AH$1)","v":21.54},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AU$1)","v":269.17},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A20,BK$1)","v":0},null,2021,0,115.55,0,182.47,429.32,91.7,697.41,0,97.81,0,0,0,315.69,267.35000000000002,0,0,0,0,0,230.69,0,0,0,0,17.25,0,13.7,21.54,0,0,0,0,0,0,0,0,0,0,269.17,0,0,2021,182.47,0,13.7,697.41,267.35000000000002,21.54,315.69,269.17,91.7,0,115.06,230.69,544.86999999999989,2749.6499999999996]
[16,{"$f":"OFFSET(RawAll!$C$1,$D$7+A21,0)","v":2022},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,D$1)","v":48.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,F$1)","v":190.88},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,G$1)","v":467},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,H$1)","v":99.92},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,I$1)","v":177.87},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,K$1)","v":97.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,O$1)","v":72.56},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,S$1)","v":95.83},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,T$1)","v":51.64},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,Z$1)","v":200.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AE$1)","v":48.94},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AG$1)","v":16.7},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AH$1)","v":25.87},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AU$1)","v":286.16000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A21,BK$1)","v":0},null,2022,0,121.25,0,190.88,467,99.92,829.99,0,97.81,0,0,0,95.83,51.64,0,0,0,0,0,200.02,0,0,0,0,48.94,0,16.7,25.87,0,0,0,0,0,0,0,0,0,0,286.16000000000003,0,0,2022,190.88,0,16.7,829.99,51.64,25.87,95.83,286.16000000000003,99.92,0,146.75,200.02,588.25,2532.0100000000002]
[17,{"$f":"OFFSET(RawAll!$C$1,$D$7+A22,0)","v":2023},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,D$1)","v":31.03},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,F$1)","v":186.78},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,G$1)","v":493.78},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,H$1)","v":108.25},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,I$1)","v":153.16},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,K$1)","v":97.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,O$1)","v":108.88},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,S$1)","v":44.46},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,Z$1)","v":325.95999999999998},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AE$1)","v":83.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AG$1)","v":19.97},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AH$1)","v":30.58},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AU$1)","v":303.2},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A22,BK$1)","v":0},null,2023,0,139.91,0,186.78,493.78,108.25,805.28,0,97.81,0,0,0,44.46,0,0,0,0,0,0,325.95999999999998,0,0,0,0,83.32,0,19.97,30.58,0,0,0,0,0,0,0,0,0,0,303.2,0,0,2023,186.78,0,19.97,805.28,0,30.58,44.46,303.2,108.25,0,181.13,325.95999999999998,633.68999999999994,2639.3]
[18,{"$f":"OFFSET(RawAll!$C$1,$D$7+A23,0)","v":2024},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,D$1)","v":21.4},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,F$1)","v":183.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,G$1)","v":636.57000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,H$1)","v":116.65},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,I$1)","v":75.22},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,K$1)","v":97.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,O$1)","v":6.7},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,S$1)","v":46.08},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,Z$1)","v":267.27},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AE$1)","v":119.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AG$1)","v":23.23},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AH$1)","v":35.31},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AR$1)","v":2.9},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AU$1)","v":317.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A23,BK$1)","v":0},null,2024,0,28.099999999999998,0,183.43,636.57000000000005,116.65,727.34,0,97.81,0,0,0,46.08,0,0,0,0,0,0,267.27,0,0,0,0,119.07,0,23.23,35.31,0,0,0,0,0,0,0,2.9,0,0,317.82,0,0,2024,183.43,0,23.23,727.34,0,35.31,46.08,320.71999999999997,116.65,0,216.88,267.27,664.67000000000007,2601.58]
[19,{"$f":"OFFSET(RawAll!$C$1,$D$7+A24,0)","v":2025},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,F$1)","v":180.68},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,G$1)","v":665.48},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,H$1)","v":125.1},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,I$1)","v":82.93},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,K$1)","v":97.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,S$1)","v":4.22},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,Z$1)","v":160.65},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AE$1)","v":155.87},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AG$1)","v":26.71},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AH$1)","v":40.46},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AR$1)","v":50.93},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AU$1)","v":287.49},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A24,BK$1)","v":0},null,2025,0,0,0,180.68,665.48,125.1,735.05,0,97.81,0,0,0,4.22,0,0,0,0,0,0,160.65,0,0,0,0,155.87,0,26.71,40.46,0,0,0,0,0,0,0,50.93,0,0,287.49,0,0,2025,180.68,0,26.71,735.05,0,40.46,4.22,338.42,125.1,0,253.68,160.65,665.48,2530.4499999999998]
[20,{"$f":"OFFSET(RawAll!$C$1,$D$7+A25,0)","v":2026},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,F$1)","v":183.39},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,G$1)","v":679.45},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,H$1)","v":123.57},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,I$1)","v":117.46},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,K$1)","v":34.799999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,S$1)","v":6.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AE$1)","v":235.93},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AG$1)","v":28.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AH$1)","v":43.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AR$1)","v":109.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AU$1)","v":180.29},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A25,BK$1)","v":0},null,2026,0,0,0,183.39,679.45,123.57,769.58,0,34.799999999999997,0,0,0,6.12,0,0,0,0,0,0,0,0,0,0,0,235.93,0,28.02,43.5,0,0,0,0,0,0,0,109.32,0,0,180.29,0,0,2026,183.39,0,28.02,769.58,0,43.5,6.12,289.61,123.57,0,270.73,0,679.45,2393.9699999999998]
[21,{"$f":"OFFSET(RawAll!$C$1,$D$7+A26,0)","v":2027},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,D$1)","v":4.47},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,F$1)","v":188.03},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,H$1)","v":121.97},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,I$1)","v":70.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,K$1)","v":54.84},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,O$1)","v":1.86},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,S$1)","v":8.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AE$1)","v":219.65},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AG$1)","v":31.22},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AH$1)","v":48.48},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AR$1)","v":109.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AU$1)","v":219.51},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A26,BK$1)","v":0},null,2027,0,6.33,0,188.03,685.04,121.97,722.14,0,54.84,0,0,0,8.32,0,0,0,0,0,0,0,0,0,0,0,219.65,0,31.22,48.48,0,0,0,0,0,0,0,109.32,0,0,219.51,0,0,2027,188.03,0,31.22,722.14,0,48.48,8.32,328.83,121.97,0,274.49,0,691.37,2414.85]
[22,{"$f":"OFFSET(RawAll!$C$1,$D$7+A27,0)","v":2028},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,F$1)","v":191.31},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,H$1)","v":120.42},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,I$1)","v":271.62},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,K$1)","v":83.96},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,O$1)","v":23.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,S$1)","v":10.64},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AE$1)","v":203.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AG$1)","v":34.840000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AH$1)","v":53.9},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AR$1)","v":109.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AU$1)","v":268.83999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A27,BK$1)","v":0},null,2028,0,23.43,0,191.31,685.04,120.42,923.74,0,83.96,0,0,0,10.64,0,0,0,0,0,0,0,0,0,0,0,203.04,0,34.840000000000003,53.9,0,0,0,0,0,0,0,109.32,0,0,268.83999999999997,0,0,2028,191.31,0,34.840000000000003,923.74,0,53.9,10.64,378.15999999999997,120.42,0,287,0,708.46999999999991,2708.48]
[23,{"$f":"OFFSET(RawAll!$C$1,$D$7+A28,0)","v":2029},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,D$1)","v":37.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,F$1)","v":200.77},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,H$1)","v":118.83},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,I$1)","v":325.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,K$1)","v":97.81},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,O$1)","v":4.34},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,S$1)","v":12.98},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,Z$1)","v":1.21},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AE$1)","v":200.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AG$1)","v":38.71},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AH$1)","v":57.22},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AR$1)","v":95.56},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AU$1)","v":317.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A28,BK$1)","v":0},null,2029,0,41.41,0,200.77,685.04,118.83,977.81,0,97.81,0,0,0,12.98,0,0,0,0,0,0,1.21,0,0,0,0,200.5,0,38.71,57.22,0,0,0,0,0,0,0,95.56,0,0,317.82,0,0,2029,200.77,0,38.71,977.81,0,57.22,12.98,413.38,118.83,0,298.31,1.21,726.45,2845.67]
[24,{"$f":"OFFSET(RawAll!$C$1,$D$7+A29,0)","v":2030},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,D$1)","v":30.61},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,F$1)","v":209.26},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,H$1)","v":117.95},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,I$1)","v":325.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,K$1)","v":97.13},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,O$1)","v":26.02},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,S$1)","v":27.84},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,T$1)","v":12.16},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,Z$1)","v":1.1599999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AE$1)","v":192.95},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AG$1)","v":37.31},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AH$1)","v":54.42},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AR$1)","v":109.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AU$1)","v":317.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A29,BK$1)","v":0},null,2030,0,56.629999999999995,0,209.26,685.04,117.95,977.81,0,97.13,0,0,0,27.84,12.16,0,0,0,0,0,1.1599999999999999,0,0,0,0,192.95,0,37.31,54.42,0,0,0,0,0,0,0,109.32,0,0,317.82,0,0,2030,209.26,0,37.31,977.81,12.16,54.42,27.84,427.14,117.95,0,290.08,1.1599999999999999,741.67,2896.8]
[25,{"$f":"OFFSET(RawAll!$C$1,$D$7+A30,0)","v":2031},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,D$1)","v":32.17},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,F$1)","v":229.41},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,H$1)","v":110.72},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,I$1)","v":325.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,K$1)","v":73.88},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,S$1)","v":18.54},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,Z$1)","v":9.1},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AE$1)","v":183.08},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AG$1)","v":17.38},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AH$1)","v":31.08},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AR$1)","v":109.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AU$1)","v":317.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A30,BK$1)","v":0},null,2031,0,32.17,0,229.41,685.04,110.72,977.81,0,73.88,0,0,0,18.54,0,0,0,0,0,0,9.1,0,0,0,0,183.08,0,17.38,31.08,0,0,0,0,0,0,0,109.32,0,0,317.82,0,0,2031,229.41,0,17.38,977.81,0,31.08,18.54,427.14,110.72,0,256.96000000000004,9.1,717.20999999999992,2795.35]
[26,{"$f":"OFFSET(RawAll!$C$1,$D$7+A31,0)","v":2040},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,F$1)","v":325.66000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,G$1)","v":685.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,H$1)","v":48.8},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,I$1)","v":191.45},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,P$1)","v":652.12},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,Q$1)","v":14.88},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,S$1)","v":136.63},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,T$1)","v":72.39},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,W$1)","v":4.29},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,X$1)","v":3.97},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,Z$1)","v":152.11000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AB$1)","v":1.75},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AE$1)","v":10.29},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AG$1)","v":3.14},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AH$1)","v":5.04},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AO$1)","v":219.9},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AP$1)","v":37.71},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AR$1)","v":109.32},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AT$1)","v":0.85},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AU$1)","v":308.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A31,BK$1)","v":0},null,2040,0,0,0,325.66000000000003,685.04,48.8,843.56999999999994,14.88,0,0,0,0,136.63,72.39,0,0,4.29,3.97,0,152.11000000000001,0,1.75,0,0,10.29,0,3.14,5.04,0,0,0,0,219.9,37.71,0,109.32,0,0.85,308.07,0,0,2040,546.41000000000008,4.29,4.8900000000000006,858.44999999999993,72.39,5.04,140.6,455.1,48.8,0,10.29,152.11000000000001,685.04,2983.4100000000003]
[27,{"$f":"OFFSET(RawAll!$C$1,$D$7+A32,0)","v":2050},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,E$1)","v":10.45},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,F$1)","v":325.66000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,G$1)","v":569.59},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,H$1)","v":168.69},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,I$1)","v":22.73},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,J$1)","v":0.83},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,P$1)","v":252.4},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,Q$1)","v":4.8899999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,S$1)","v":314.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,T$1)","v":314.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,U$1)","v":190.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,W$1)","v":23.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,X$1)","v":23.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,Y$1)","v":21.07},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,Z$1)","v":65.2},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AC$1)","v":0.99},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AE$1)","v":19.88},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AF$1)","v":32.229999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AG$1)","v":15.26},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AH$1)","v":19.43},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AI$1)","v":25.96},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AK$1)","v":187.87},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AO$1)","v":647.03},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AP$1)","v":55.67},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AR$1)","v":218.35},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AT$1)","v":32.93},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AU$1)","v":317.82},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BB$1)","v":270.49},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BC$1)","v":21.5},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BD$1)","v":292.08},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$7+$A32,BK$1)","v":0},null,2050,0,0,280.94,325.66000000000003,569.59,194.65,275.13,5.72,0,0,0,0,606.57999999999993,314.5,190.5,0,45,23.5,21.07,65.2,0,0,0.99,0,19.88,32.229999999999997,15.26,19.43,0,187.87,0,0,647.03,55.67,0,218.35,0,32.93,317.82,0,0,2050,1193.49,45,15.26,280.84999999999997,314.5,20.419999999999998,651.15,872.78,194.65,0,52.11,255.7,569.59,{"$f":"SUM(DD32:DP32)","v":4465.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DE29*8.76","v":0}]
[null,null,"TransmissionInput",{"$f":"VLOOKUP(C34,RawAll!$A$1:$B$200,2,FALSE)","v":81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exports",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Exports"]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$34+2,C$1)","v":"ELEXGHwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,D$1)","v":"ELEXGHwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,E$1)","v":"ELEXSEwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,F$1)","v":"ELEXCIwBUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,G$1)","v":"ELEXNGwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,H$1)","v":"ELEXNGwNIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,I$1)","v":"ELEXCIwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,J$1)","v":"ELEXTBwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,K$1)","v":"ELEXMAwSEwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,L$1)","v":"ELEXBUwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,M$1)","v":"ELEXTBwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,N$1)","v":"ELEXNIwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,O$1)","v":"ELNCDorGHwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,P$1)","v":"ELNCDorCIwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,Q$1)","v":"ELNCDorTBwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,R$1)","v":"ELNCDorGHwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,S$1)","v":"ELNCCLSGCIwLIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,T$1)","v":"ELNCCLSGLIwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,U$1)","v":"ELNCCLSGLIwSIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,V$1)","v":"ELNCCLSGSIwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,W$1)","v":"ELNCCLSGLIwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,X$1)","v":"ELNCCLSGGUwLIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,Y$1)","v":"ELNCCLSGSIwLIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,Z$1)","v":"ELNCCLSGGUwSIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AA$1)","v":"ELNCOMVGSEwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AB$1)","v":"ELNCOMVGSEwGAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AC$1)","v":"ELNCOMVGGAwGBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AD$1)","v":"ELNCOMVGGBwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AE$1)","v":"ELNCOMVGGUwSEwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AF$1)","v":"ELNCOMVGGAwSEwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AG$1)","v":"ELNCOMVGGBwGAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AH$1)","v":"ELNCOMVGGUwGBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AI$1)","v":"ELNUCoNNGwNIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AJ$1)","v":"ELNUCoNNIwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AK$1)","v":"ELNUCoNNIwBUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AL$1)","v":"ELNUCoNNIwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AM$1)","v":"ELNUCoNTBwNIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AN$1)","v":"ELNUCoNBUwNIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AO$1)","v":"ELNChubGHwBUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AP$1)","v":"ELNChubBUwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AQ$1)","v":"ELNChubMAwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AR$1)","v":"ELNUhubGUwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AS$1)","v":"ELNChubBUwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AT$1)","v":"ELNChubMAwBUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AU$1)","v":"ELNChubCIwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AV$1)","v":"ELNUhubMAwGUwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AW$1)","v":"ELNUDmeNGwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AX$1)","v":"ELNUDMeTBwGHwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AY$1)","v":"ELNUDMeTBwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,AZ$1)","v":"ELNUDMeGHwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BA$1)","v":"ELNUOMVGMAwSEwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BB$1)","v":"ELNUOMVSSEwMAwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BC$1)","v":"ELNULICILIwCIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BD$1)","v":"ELNULICICIwLIwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BE$1)","v":"ELNUNGTBNGwTBwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BF$1)","v":"ELNUNGTBTBwNGwInp"},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+2,BK$1)","v":0},null,null,{"$f":"BN2","v":"GHwCIw"},{"$f":"BO2","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw",{"$f":"DB8","v":"DRcNGw"},null,{"$f":"DD$2","v":"BUw"},{"$f":"DE$2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw","Total","Avg losses"]
[{"$f":"A9","v":4},{"$f":"B9","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,E$1)","v":22.6},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,F$1)","v":90.28},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,G$1)","v":228.84},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,H$1)","v":68.8},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,K$1)","v":0.91},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A36,BK$1)","v":0},null,{"$f":"B36","v":2010},{"$f":"SUMIF($C$2:$BK$2,BN$2,$C36:$BK36)","v":0},0,22.6,90.28,228.84,68.8,0,0,0.91,0,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C36:$BK36)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C36:$BK36)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C36:$BK36)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"DB9","v":0},{"$f":"B36","v":2010},{"$f":"SUMIF($C$4:$BK$4,DD$2,$C36:$BK36)","v":0},90.28,0,0,0,0,0,0.91,0,297.64,22.6,0,0,{"$f":"SUM(DD36:DP36)","v":411.43},{"$f":"DB90/DQ36","v":2.9045038038062364E-2}]
[{"$f":"A10","v":5},2011,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,G$1)","v":582.54999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,H$1)","v":70.349999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,I$1)","v":128.08000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,J$1)","v":317.41000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,K$1)","v":2.96},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,L$1)","v":35.369999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A37,BK$1)","v":0},null,2011,0,0,0,0,582.54999999999995,70.349999999999994,128.08000000000001,317.41000000000003,2.96,35.369999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB10","v":0},2011,35.369999999999997,128.08000000000001,0,0,0,0,0,2.96,0,652.9,0,0,317.41000000000003,{"$f":"SUM(DD37:DP37)","v":1136.72},2.6048631149271535E-2]
[6,2012,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,F$1)","v":42.3},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,G$1)","v":612.03},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,H$1)","v":76.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,I$1)","v":13.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,J$1)","v":317.41000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,K$1)","v":14.93},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A38,BK$1)","v":0},null,2012,0,0,0,42.3,612.03,76.92,13.54,317.41000000000003,14.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2012,0,55.839999999999996,0,0,0,0,0,14.93,0,688.94999999999993,0,0,317.41000000000003,1077.1299999999999,2.5957869523641479E-2]
[7,2013,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,C$1)","v":6.19},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,F$1)","v":40.380000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,H$1)","v":83.29},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,J$1)","v":229.53},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,K$1)","v":41.2},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,Q$1)","v":266.49},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AO$1)","v":70.34},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AU$1)","v":106.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A39,BK$1)","v":0},null,2013,6.19,0,0,40.380000000000003,702.61,83.29,0,496.02,41.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70.34,0,0,0,0,0,106.16,0,0,2013,0,146.54,0,76.53,0,0,0,41.2,0,785.9,0,0,496.02,1546.19,2.736403676132949E-2]
[8,2014,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,F$1)","v":107.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,G$1)","v":520.35},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,H$1)","v":45.13},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,J$1)","v":150.55000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,K$1)","v":4.45},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,Q$1)","v":49.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AO$1)","v":8.23},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AU$1)","v":143.28},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A40,BK$1)","v":0},null,2014,0,0,0,107.43,520.35,45.13,0,200.01000000000002,4.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.23,0,0,0,0,0,143.28,0,0,2014,0,250.71,0,8.23,0,0,0,4.45,0,565.48,0,0,200.01000000000002,1028.8800000000001,2.8701111888655706E-2]
[9,2015,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,D$1)","v":73.569999999999993},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,H$1)","v":96.37},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,K$1)","v":103.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,M$1)","v":205.08},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,O$1)","v":95.03},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,S$1)","v":67.03},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,T$1)","v":34.64},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,V$1)","v":67.290000000000006},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AO$1)","v":124.19},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AU$1)","v":259.22000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A41,BK$1)","v":0},null,2015,0,168.6,0,0,0,96.37,0,0,103.46,0,205.08,0,67.03,34.64,0,67.290000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,124.19,0,0,0,0,0,259.22000000000003,0,0,2015,0,326.25,0,292.78999999999996,0,0,34.64,103.46,0,96.37,0,67.290000000000006,205.08,1125.8799999999999,3.1966106512239363E-2]
[10,2016,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,D$1)","v":96.66},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,E$1)","v":15.16},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,F$1)","v":135.88},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,H$1)","v":93.84},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,I$1)","v":264.56},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,K$1)","v":1.45},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,M$1)","v":457.96},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,O$1)","v":365.63},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,S$1)","v":345.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,T$1)","v":232.72},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,Z$1)","v":10.09},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AP$1)","v":0.76},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AU$1)","v":332.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AV$1)","v":113.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A42,BK$1)","v":0},null,2016,0,462.28999999999996,15.16,135.88,0,93.84,264.56,0,1.45,0,457.96,0,345.77,232.72,0,0,0,0,0,10.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0.76,0,0,0,0,332.1,113.99,0,2016,0.76,1078.31,0,462.28999999999996,10.09,0,232.72,115.44,0,93.84,15.16,0,457.96,2466.5699999999997,2.953494123418347E-2]
[11,2017,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,D$1)","v":317.41000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,F$1)","v":168.11},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,H$1)","v":101.56},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,I$1)","v":226.71},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,K$1)","v":7.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,M$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,O$1)","v":667.38},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,S$1)","v":345.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,T$1)","v":342.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,Z$1)","v":20.55},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AB$1)","v":3.41},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AP$1)","v":21.38},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AU$1)","v":332.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AV$1)","v":113.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A43,BK$1)","v":0},null,2017,0,984.79,0,168.11,0,101.56,892.14,0,7.92,0,702.61,0,345.77,342.61,0,0,0,0,0,20.55,0,3.41,0,0,0,0,0,0,0,0,0,0,0,21.38,0,0,0,0,332.1,113.99,0,2017,21.38,1738.12,0,984.79,20.55,0,342.61,121.91,0,101.56,3.41,0,702.61,4036.94,2.7114596699480274E-2]
[12,2018,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,D$1)","v":290.14999999999998},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,F$1)","v":156.91999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,H$1)","v":69.73},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,I$1)","v":231.88},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,K$1)","v":36.700000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,M$1)","v":684.83},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,O$1)","v":600.89},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,S$1)","v":345.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,T$1)","v":341.62},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,Z$1)","v":2.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AB$1)","v":6},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AH$1)","v":5.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AU$1)","v":283.54000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AV$1)","v":109.94},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A44,BK$1)","v":0},null,2018,0,891.04,0,156.91999999999999,0,69.73,897.31,0,36.700000000000003,0,684.83,0,345.77,341.62,0,0,0,0,0,2.99,0,6,0,0,0,0,0,5.43,0,0,0,0,0,0,0,0,0,0,283.54000000000002,109.94,0,2018,0,1683.54,0,891.04,8.42,0,341.62,146.63999999999999,0,69.73,6,0,684.83,3831.8199999999997,2.699761471050308E-2]
[13,2019,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,D$1)","v":89.8},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,F$1)","v":204.83},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,H$1)","v":77.7},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,I$1)","v":78.400000000000006},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,K$1)","v":103.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,M$1)","v":158.49},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,O$1)","v":547.08000000000004},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,S$1)","v":345.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,T$1)","v":340.96},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,Z$1)","v":134.36000000000001},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AA$1)","v":77.58},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AB$1)","v":8.23},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AD$1)","v":42.76},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AP$1)","v":35.97},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AU$1)","v":332.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AV$1)","v":113.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A45,BK$1)","v":0},null,2019,0,636.88,0,204.83,0,77.7,743.82999999999993,0,103.46,0,158.49,0,345.77,340.96,0,0,0,0,0,134.36000000000001,77.58,8.23,0,42.76,0,0,0,0,0,0,0,0,0,35.97,0,0,0,0,332.1,113.99,0,2019,35.97,1626.5299999999997,0,636.88,134.36000000000001,42.76,340.96,217.45,0,77.7,85.81,0,158.49,3356.91,3.0444664885266492E-2]
[14,2020,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,D$1)","v":176.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,F$1)","v":229.51},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,G$1)","v":330.66},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,H$1)","v":85.9},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,K$1)","v":101.88},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,O$1)","v":9.36},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,P$1)","v":659.05},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,S$1)","v":345.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,T$1)","v":340.57},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,Z$1)","v":235.32},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AA$1)","v":5.13},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AB$1)","v":11.93},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AC$1)","v":1.78},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AG$1)","v":0.74},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AH$1)","v":1.36},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AP$1)","v":49.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AU$1)","v":332.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AV$1)","v":113.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A46,BK$1)","v":0},null,2020,{"$f":"SUMIF($C$2:$BK$2,BN$2,$C46:$BK46)","v":0},186.13,0,229.51,330.66,85.9,659.05,0,101.88,0,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C46:$BK46)","v":0},0,345.77,340.57,0,0,0,0,0,235.32,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C46:$BK46)","v":5.13},11.93,1.78,0,0,0,0.74,1.36,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C46:$BK46)","v":0},0,0,49.92,0,0,0,0,332.1,113.99,0,2020,{"$f":"SUMIF($C$4:$BK$4,DD$2,$C46:$BK46)","v":49.92},1566.4299999999998,1.78,186.13,236.68,0.74,340.57,215.87,0,416.56000000000006,17.059999999999999,0,0,3031.74,2.9039429502529884E-2]
[15,2021,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,D$1)","v":84.86},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,F$1)","v":189.05},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,G$1)","v":440.32},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,H$1)","v":94.17},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,I$1)","v":46.7},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,K$1)","v":103.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,O$1)","v":33.65},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,S$1)","v":323.79000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,T$1)","v":274.2},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,Z$1)","v":236.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AE$1)","v":19.04},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AG$1)","v":14.11},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AH$1)","v":22.9},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AU$1)","v":281.26},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A47,BK$1)","v":0},null,2021,0,118.50999999999999,0,189.05,440.32,94.17,712.13,0,103.46,0,0,0,323.79000000000002,274.2,0,0,0,0,0,236.61,0,0,0,0,19.04,0,14.11,22.9,0,0,0,0,0,0,0,0,0,0,281.26,0,0,2021,0,1506.23,0,118.50999999999999,278.55,14.11,274.2,103.46,0,534.49,0,0,0,2829.55,2.8237705642239926E-2]
[16,2022,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,D$1)","v":49.94},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,F$1)","v":197.76},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,G$1)","v":478.97},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,H$1)","v":102.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,I$1)","v":183.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,K$1)","v":103.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,O$1)","v":74.42},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,S$1)","v":98.29},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,T$1)","v":52.96},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,Z$1)","v":205.15},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AE$1)","v":54.02},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AG$1)","v":17.2},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AH$1)","v":27.49},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AU$1)","v":299.02},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A48,BK$1)","v":0},null,2022,0,124.36,0,197.76,478.97,102.61,848.8599999999999,0,103.46,0,0,0,98.29,52.96,0,0,0,0,0,205.15,0,0,0,0,54.02,0,17.2,27.49,0,0,0,0,0,0,0,0,0,0,299.02,0,0,2022,0,1443.9299999999998,0,124.36,286.66000000000003,17.2,52.96,103.46,0,581.58000000000004,0,0,0,2610.15,2.9936976802099446E-2]
[17,2023,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,D$1)","v":31.83},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,F$1)","v":193.52},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,G$1)","v":506.44},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,H$1)","v":111.17},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,I$1)","v":157.94999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,K$1)","v":103.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,O$1)","v":111.67},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,S$1)","v":45.6},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,Z$1)","v":334.32},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AE$1)","v":91.96},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AG$1)","v":20.57},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AH$1)","v":32.5},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AU$1)","v":316.82},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A49,BK$1)","v":0},null,2023,0,143.5,0,193.52,506.44,111.17,823.37999999999988,0,103.46,0,0,0,45.6,0,0,0,0,0,0,334.32,0,0,0,0,91.96,0,20.57,32.5,0,0,0,0,0,0,0,0,0,0,316.82,0,0,2023,0,1379.32,0,143.5,458.78,20.57,0,103.46,0,617.61,0,0,0,2723.24,3.0823577797035869E-2]
[18,2024,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,D$1)","v":21.95},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,F$1)","v":190.04},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,G$1)","v":652.9},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,H$1)","v":119.79},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,I$1)","v":77.569999999999993},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,K$1)","v":103.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,O$1)","v":6.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,S$1)","v":47.26},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,Z$1)","v":274.13},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AE$1)","v":131.41999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AG$1)","v":23.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AH$1)","v":37.520000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AR$1)","v":3.02},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AU$1)","v":332.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A50,BK$1)","v":0},null,2024,0,28.82,0,190.04,652.9,119.79,743,0,103.46,0,0,0,47.26,0,0,0,0,0,0,274.13,0,0,0,0,131.41999999999999,0,23.92,37.520000000000003,0,0,0,0,0,0,0,3.02,0,0,332.1,0,0,2024,0,1312.4,0,28.82,446.08999999999992,23.92,0,103.46,0,772.68999999999994,0,0,0,2687.38,3.1927006973334594E-2]
[19,2025,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,F$1)","v":187.19},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,G$1)","v":682.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,H$1)","v":128.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,I$1)","v":85.52},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,K$1)","v":103.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,S$1)","v":4.33},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,Z$1)","v":164.77},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AE$1)","v":172.04},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AG$1)","v":27.51},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AH$1)","v":42.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AR$1)","v":53.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AU$1)","v":300.41000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A51,BK$1)","v":0},null,2025,0,0,0,187.19,682.54,128.46,750.94999999999993,0,103.46,0,0,0,4.33,0,0,0,0,0,0,164.77,0,0,0,0,172.04,0,27.51,42.99,0,0,0,0,0,0,0,53.1,0,0,300.41000000000003,0,0,2025,0,1242.8799999999999,0,0,432.90000000000003,27.51,0,103.46,0,811,0,0,0,2617.75,3.3349250310381023E-2]
[20,2026,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,F$1)","v":190},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,G$1)","v":696.88},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,H$1)","v":126.89},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,I$1)","v":121.13},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,K$1)","v":36.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,S$1)","v":6.27},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AE$1)","v":260.41000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AG$1)","v":28.86},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AH$1)","v":46.22},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AR$1)","v":113.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AU$1)","v":188.39},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A52,BK$1)","v":0},null,2026,0,0,0,190,696.88,126.89,786.56,0,36.81,0,0,0,6.27,0,0,0,0,0,0,0,0,0,0,0,260.41000000000003,0,28.86,46.22,0,0,0,0,0,0,0,113.99,0,0,188.39,0,0,2026,0,1171.2199999999998,0,0,420.62,28.86,0,36.81,0,823.77,0,0,0,2481.2799999999997,3.5187483879288071E-2]
[21,2027,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,D$1)","v":4.58},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,F$1)","v":194.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,H$1)","v":125.25},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,I$1)","v":72.209999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,K$1)","v":58.01},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,O$1)","v":1.9},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,S$1)","v":8.5299999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AE$1)","v":242.44},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AG$1)","v":32.15},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AH$1)","v":51.52},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AR$1)","v":113.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AU$1)","v":229.37},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A53,BK$1)","v":0},null,2027,0,6.48,0,194.81,702.61,125.25,737.64,0,58.01,0,0,0,8.5299999999999994,0,0,0,0,0,0,0,0,0,0,0,242.44,0,32.15,51.52,0,0,0,0,0,0,0,113.99,0,0,229.37,0,0,2027,0,1170.3499999999999,0,6.48,407.95,32.15,0,58.01,0,827.86,0,0,0,2502.8000000000002,3.5140642480421952E-2]
[22,2028,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,F$1)","v":198.21},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,H$1)","v":123.66},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,I$1)","v":280.11},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,K$1)","v":88.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,O$1)","v":24.03},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,S$1)","v":10.91},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AE$1)","v":224.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AG$1)","v":35.880000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AH$1)","v":57.28},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AR$1)","v":113.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AU$1)","v":280.92},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A54,BK$1)","v":0},null,2028,0,24.03,0,198.21,702.61,123.66,945.54,0,88.81,0,0,0,10.91,0,0,0,0,0,0,0,0,0,0,0,224.1,0,35.880000000000003,57.28,0,0,0,0,0,0,0,113.99,0,0,280.92,0,0,2028,0,1435.5800000000002,0,24.03,395.37,35.880000000000003,0,88.81,0,826.27,0,0,0,2805.94,3.4733458306307349E-2]
[23,2029,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,D$1)","v":38.020000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,F$1)","v":208.01},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,H$1)","v":122.02},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,I$1)","v":335.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,K$1)","v":103.46},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,O$1)","v":4.45},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,S$1)","v":13.31},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,Z$1)","v":1.25},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AE$1)","v":221.3},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AG$1)","v":39.869999999999997},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AH$1)","v":60.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AR$1)","v":99.64},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AU$1)","v":332.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A55,BK$1)","v":0},null,2029,0,42.470000000000006,0,208.01,702.61,122.02,1001.3,0,103.46,0,0,0,13.31,0,0,0,0,0,0,1.25,0,0,0,0,221.3,0,39.869999999999997,60.81,0,0,0,0,0,0,0,99.64,0,0,332.1,0,0,2029,0,1554.7199999999998,0,42.470000000000006,383,39.869999999999997,0,103.46,0,824.63,0,0,0,2948.1499999999996,3.4760782185438356E-2]
[24,2030,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,D$1)","v":31.4},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,F$1)","v":216.8},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,H$1)","v":121.13},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,I$1)","v":335.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,K$1)","v":102.74},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,O$1)","v":26.69},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,S$1)","v":28.56},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,T$1)","v":12.47},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,Z$1)","v":1.19},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AE$1)","v":212.96},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AG$1)","v":38.42},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AH$1)","v":57.83},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AR$1)","v":113.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AU$1)","v":332.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A56,BK$1)","v":0},null,2030,0,58.09,0,216.8,702.61,121.13,1001.3,0,102.74,0,0,0,28.56,12.47,0,0,0,0,0,1.19,0,0,0,0,212.96,0,38.42,57.83,0,0,0,0,0,0,0,113.99,0,0,332.1,0,0,2030,0,1578.7599999999998,0,58.09,385.97,38.42,12.47,102.74,0,823.74,0,0,0,3000.1899999999996,3.4461150793783105E-2]
[25,2031,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,D$1)","v":33},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,F$1)","v":237.68},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,H$1)","v":113.7},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,I$1)","v":335.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,K$1)","v":78.150000000000006},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,S$1)","v":19.010000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,Z$1)","v":9.34},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AE$1)","v":202.07},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AG$1)","v":17.899999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AH$1)","v":33.03},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AR$1)","v":113.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AU$1)","v":332.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A57,BK$1)","v":0},null,2031,0,33,0,237.68,702.61,113.7,1001.3,0,78.150000000000006,0,0,0,19.010000000000002,0,0,0,0,0,0,9.34,0,0,0,0,202.07,0,17.899999999999999,33.03,0,0,0,0,0,0,0,113.99,0,0,332.1,0,0,2031,0,1590.0900000000001,0,33,358.43,17.899999999999999,0,78.150000000000006,0,816.31000000000006,0,0,0,2893.88,3.4047714487124583E-2]
[26,2040,{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,F$1)","v":337.4},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,G$1)","v":702.61},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,H$1)","v":50.11},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,I$1)","v":197.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,P$1)","v":665.43},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,Q$1)","v":15.26},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,S$1)","v":140.13999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,T$1)","v":74.239999999999995},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,W$1)","v":4.4000000000000004},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,X$1)","v":4.07},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,Z$1)","v":156.01},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AB$1)","v":1.79},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AE$1)","v":11.36},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AG$1)","v":3.23},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AH$1)","v":5.36},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AO$1)","v":225.54},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AP$1)","v":40.28},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AR$1)","v":113.99},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AT$1)","v":0.9},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AU$1)","v":321.91000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A58,BK$1)","v":0},null,2040,0,0,0,337.4,702.61,50.11,862.8599999999999,15.26,0,0,0,0,140.13999999999999,74.239999999999995,0,0,4.4000000000000004,4.07,0,156.01,0,1.79,0,0,11.36,0,3.23,5.36,0,0,0,0,225.54,40.28,0,113.99,0,0.9,321.91000000000003,0,0,2040,40.28,1662.3099999999997,0,225.54,290.79000000000002,3.23,78.64,0.9,0,752.72,1.79,0,15.26,3071.46,2.8667148522201143E-2]
[{"$f":"A32","v":27},{"$f":"B32","v":2050},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,E$1)","v":11.05},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,F$1)","v":337.4},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,G$1)","v":584.19000000000005},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,H$1)","v":173.23},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,I$1)","v":23.44},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,J$1)","v":0.85},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,P$1)","v":257.55},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,Q$1)","v":5.0199999999999996},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,S$1)","v":322.57},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,T$1)","v":322.57},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,U$1)","v":204.39},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,W$1)","v":24.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,X$1)","v":24.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,Y$1)","v":22.6},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,Z$1)","v":66.87},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AC$1)","v":1.02},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AE$1)","v":21.95},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AF$1)","v":33.06},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AG$1)","v":15.71},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AH$1)","v":20.65},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AI$1)","v":26.79},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AK$1)","v":198.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AO$1)","v":663.62},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AP$1)","v":59.47},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AR$1)","v":227.69},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AT$1)","v":35.18},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AU$1)","v":332.1},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BB$1)","v":278.57},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BC$1)","v":22.14},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BD$1)","v":300.81},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$34+$A59,BK$1)","v":0},null,2050,0,0,289.62,337.4,584.19000000000005,200.01999999999998,280.99,5.8699999999999992,0,0,0,0,623.38,322.57,204.39,0,46.24,24.1,22.6,66.87,0,0,1.02,0,21.95,33.06,15.71,20.65,0,198.81,0,0,663.62,59.47,0,227.69,0,35.18,332.1,0,0,2050,59.47,1573.87,34.080000000000005,663.62,361.26,15.71,573.20000000000005,35.18,198.81,784.21,289.62,22.6,5.8699999999999992,{"$f":"SUM(DD59:DP59)","v":4617.5},3.291824580400652E-2]
[]
[null,null,"TransmissionCapacity",{"$f":"VLOOKUP(C61,RawAll!$A$1:$B$200,2,FALSE)","v":114},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cap",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import Capacity"]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$61+2,C$1)","v":"ELEXGHwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,D$1)","v":"ELEXGHwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,E$1)","v":"ELEXSEwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,F$1)","v":"ELEXCIwBUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,G$1)","v":"ELEXNGwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,H$1)","v":"ELEXNGwNIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,I$1)","v":"ELEXCIwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,J$1)","v":"ELEXTBwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,K$1)","v":"ELEXMAwSEwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,L$1)","v":"ELEXBUwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,M$1)","v":"ELEXTBwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,N$1)","v":"ELEXNIwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,O$1)","v":"ELNCDorGHwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,P$1)","v":"ELNCDorCIwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,Q$1)","v":"ELNCDorTBwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,R$1)","v":"ELNCDorGHwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,S$1)","v":"ELNCCLSGCIwLIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,T$1)","v":"ELNCCLSGLIwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,U$1)","v":"ELNCCLSGLIwSIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,V$1)","v":"ELNCCLSGSIwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,W$1)","v":"ELNCCLSGLIwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,X$1)","v":"ELNCCLSGGUwLIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,Y$1)","v":"ELNCCLSGSIwLIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,Z$1)","v":"ELNCCLSGGUwSIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AA$1)","v":"ELNCOMVGSEwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AB$1)","v":"ELNCOMVGSEwGAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AC$1)","v":"ELNCOMVGGAwGBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AD$1)","v":"ELNCOMVGGBwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AE$1)","v":"ELNCOMVGGUwSEwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AF$1)","v":"ELNCOMVGGAwSEwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AG$1)","v":"ELNCOMVGGBwGAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AH$1)","v":"ELNCOMVGGUwGBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AI$1)","v":"ELNUCoNNGwNIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AJ$1)","v":"ELNUCoNNIwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AK$1)","v":"ELNUCoNNIwBUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AL$1)","v":"ELNUCoNNIwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AM$1)","v":"ELNUCoNTBwNIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AN$1)","v":"ELNUCoNBUwNIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AO$1)","v":"ELNChubGHwBUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AP$1)","v":"ELNChubBUwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AQ$1)","v":"ELNChubMAwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AR$1)","v":"ELNUhubGUwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AS$1)","v":"ELNChubBUwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AT$1)","v":"ELNChubMAwBUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AU$1)","v":"ELNChubCIwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AV$1)","v":"ELNUhubMAwGUwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AW$1)","v":"ELNUDmeNGwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AX$1)","v":"ELNUDMeTBwGHwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AY$1)","v":"ELNUDMeTBwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,AZ$1)","v":"ELNUDMeGHwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BA$1)","v":"ELNUOMVGMAwSEwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BB$1)","v":"ELNUOMVSSEwMAwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BC$1)","v":"ELNULICILIwCIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BD$1)","v":"ELNULICICIwLIwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BE$1)","v":"ELNUNGTBNGwTBwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BF$1)","v":"ELNUNGTBTBwNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BG$1)","v":"ELNUIngDRcNGwCap"},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+2,BK$1)","v":0},null,null,{"$f":"BN2","v":"GHwCIw"},{"$f":"BO2","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw",null,null,{"$f":"DD$2","v":"BUw"},{"$f":"DE$2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw","Total"]
[{"$f":"A36","v":4},{"$f":"B36","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A63,BK$1)","v":0},null,{"$f":"B63","v":2010},{"$f":"SUMIF($C$2:$BK$2,BN$2,$C63:$BK63)","v":327},310,100,327,686,169.2,327,310,100,327,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C63:$BK63)","v":686},169.2,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C63:$BK63)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C63:$BK63)","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"B63","v":2010},{"$f":"SUMIF($C$3:$BK$3,DD$2,$C63:$BK63)","v":327},654,0,637,0,0,0,100,169.2,855.2,100,0,996,{"$f":"SUM(DD63:DP63)","v":3838.4}]
[{"$f":"A37","v":5},2011,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A64,BK$1)","v":0},null,2011,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,2011,327,654,0,637,0,0,0,100,169.2,855.2,100,0,996,{"$f":"SUM(DD64:DP64)","v":3838.4}]
[6,2012,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A65,BK$1)","v":0},null,2012,327,310,100,327,686,169.2,327,310,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,320,0,0,0,320,0,null,2012,327,974,0,637,0,0,0,420,169.2,855.2,100,0,996,4478.3999999999996]
[7,2013,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AO$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AS$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A66,BK$1)","v":0},null,2013,327,965,100,327,686,169.2,327,965,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332,0,320,0,332,0,320,0,null,2013,659,974,0,1624,0,0,0,420,169.2,855.2,100,0,1651,6452.4]
[8,2014,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AO$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AS$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A67,BK$1)","v":0},null,2014,327,965,100,327,686,169.2,327,965,100,327,686,169.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,332,0,320,0,332,0,320,0,null,2014,659,974,0,1624,0,0,0,420,169.2,855.2,100,0,1651,6452.4]
[9,2015,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A68,BK$1)","v":0},null,2015,327,965,100,327,686,169.2,327,965,100,327,686,169.2,338,338,303,334,338,338,303,334,0,0,0,0,0,0,0,0,0,0,0,0,664,306,320,0,664,306,320,0,null,2015,1297,1312,0,1956,672,0,979,726,169.2,855.2,100,637,1651,10354.4]
[10,2016,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A69,BK$1)","v":0},null,2016,327,965,100,327,686,169.2,327,965,100,327,686,169.2,338,338,303,334,338,338,303,334,0,0,0,0,0,0,0,0,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2016,1297,1312,0,1956,782.02,0,979,836.02,169.2,855.2,100,637,1651,10574.44]
[11,2017,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A70,BK$1)","v":0},null,2017,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2017,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[12,2018,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A71,BK$1)","v":0},null,2018,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2018,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[13,2019,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A72,BK$1)","v":0},null,2019,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2019,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[14,2020,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A73,BK$1)","v":0},null,2020,{"$f":"SUMIF($C$2:$BK$2,BN$2,$C73:$BK73)","v":982},965,100,327,686,169.2,982,965,100,327,{"$f":"SUMIF($C$2:$BK$2,BX$2,$C73:$BK73)","v":686},169.2,338,338,303,334,338,338,303,334,{"$f":"SUMIF($C$2:$BK$2,CH$2,$C73:$BK73)","v":286},341,329,310,286,341,329,310,0,0,{"$f":"SUMIF($C$2:$BK$2,CR$2,$C73:$BK73)","v":0},0,664,306,320,110.02,664,306,320,110.02,null,2020,{"$f":"SUMIF($C$3:$BK$3,DD$2,$C73:$BK73)","v":1297},1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[15,2021,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A74,BK$1)","v":0},null,2021,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2021,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[16,2022,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A75,BK$1)","v":0},null,2022,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2022,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[17,2023,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A76,BK$1)","v":0},null,2023,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2023,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[18,2024,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A77,BK$1)","v":0},null,2024,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2024,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[19,2025,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A78,BK$1)","v":0},null,2025,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2025,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[20,2026,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A79,BK$1)","v":0},null,2026,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2026,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[21,2027,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A80,BK$1)","v":0},null,2027,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2027,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[22,2028,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A81,BK$1)","v":0},null,2028,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2028,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[23,2029,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A82,BK$1)","v":0},null,2029,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2029,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[24,2030,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A83,BK$1)","v":0},null,2030,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2030,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[25,2031,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A84,BK$1)","v":0},null,2031,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2031,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[26,2040,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AR$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AV$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A85,BK$1)","v":0},null,2040,982,965,100,327,686,169.2,982,965,100,327,686,169.2,338,338,303,334,338,338,303,334,286,341,329,310,286,341,329,310,0,0,0,0,664,306,320,110.02,664,306,320,110.02,null,2040,1297,1967,670,2611,1378.02,639,979,836.02,169.2,855.2,727,637,1651,14416.440000000002]
[27,2050,{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,C$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,D$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,E$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,F$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,G$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,H$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,I$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,J$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,K$1)","v":100},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,L$1)","v":327},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,M$1)","v":686},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,N$1)","v":169.2},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,O$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,P$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,Q$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,R$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,S$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,T$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,U$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,V$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,W$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,X$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,Y$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,Z$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AA$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AB$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AC$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AD$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AE$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AF$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AG$1)","v":329},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AH$1)","v":310},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AI$1)","v":101.16},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AK$1)","v":189.5},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AL$1)","v":101.16},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AN$1)","v":189.5},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AO$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AP$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AQ$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AR$1)","v":219.76},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AS$1)","v":664},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AT$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AU$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AV$1)","v":219.76},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BA$1)","v":271.74},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BB$1)","v":271.74},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BC$1)","v":313.91000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BD$1)","v":313.91000000000003},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$61+$A86,BK$1)","v":0},null,2050,982,965,371.74,327,686,270.36,982,965,371.74,327,686,270.36,651.91000000000008,338,303,334,651.91000000000008,338,303,334,286,341,329,310,286,341,329,310,0,189.5,0,189.5,664,306,320,219.76,664,306,320,219.76,null,2050,1486.5,2280.91,670,2611,1487.76,639,1292.9100000000001,1217.5,459.86,956.36,998.74,637,1651,{"$f":"SUM(DD86:DP86)","v":16388.54}]
[]
[null,null,"TransmissionInvestment",{"$f":"VLOOKUP(C88,RawAll!$A$1:$B$200,2,FALSE)","v":147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Losses",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Exports"]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$88+2,C$1)","v":"ELEXGHwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,D$1)","v":"ELEXGHwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,E$1)","v":"ELEXSEwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,F$1)","v":"ELEXCIwBUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,G$1)","v":"ELEXNGwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,H$1)","v":"ELEXNGwNIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,I$1)","v":"ELEXCIwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,J$1)","v":"ELEXTBwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,K$1)","v":"ELEXMAwSEwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,L$1)","v":"ELEXBUwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,M$1)","v":"ELEXTBwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,N$1)","v":"ELEXNIwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,O$1)","v":"ELNCDorGHwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,P$1)","v":"ELNCDorCIwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,Q$1)","v":"ELNCDorTBwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,R$1)","v":"ELNCDorGHwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,S$1)","v":"ELNCCLSGCIwLIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,T$1)","v":"ELNCCLSGLIwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,U$1)","v":"ELNCCLSGLIwSIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,V$1)","v":"ELNCCLSGSIwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,W$1)","v":"ELNCCLSGLIwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,X$1)","v":"ELNCCLSGGUwLIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,Y$1)","v":"ELNCCLSGSIwLIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,Z$1)","v":"ELNCCLSGGUwSIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AA$1)","v":"ELNCOMVGSEwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AB$1)","v":"ELNCOMVGSEwGAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AC$1)","v":"ELNCOMVGGAwGBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AD$1)","v":"ELNCOMVGGBwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AE$1)","v":"ELNCOMVGGUwSEwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AF$1)","v":"ELNCOMVGGAwSEwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AG$1)","v":"ELNCOMVGGBwGAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AH$1)","v":"ELNCOMVGGUwGBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AI$1)","v":"ELNUCoNNGwNIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AJ$1)","v":"ELNUCoNNIwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AK$1)","v":"ELNUCoNNIwBUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AL$1)","v":"ELNUCoNNIwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AM$1)","v":"ELNUCoNTBwNIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AN$1)","v":"ELNUCoNBUwNIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AO$1)","v":"ELNChubGHwBUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AP$1)","v":"ELNChubBUwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AQ$1)","v":"ELNChubMAwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AR$1)","v":"ELNUhubGUwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AS$1)","v":"ELNChubBUwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AT$1)","v":"ELNChubMAwBUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AU$1)","v":"ELNChubCIwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AV$1)","v":"ELNUhubMAwGUwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AW$1)","v":"ELNUDmeNGwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AX$1)","v":"ELNUDMeTBwGHwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AY$1)","v":"ELNUDMeTBwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,AZ$1)","v":"ELNUDMeGHwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BA$1)","v":"ELNUOMVGMAwSEwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BB$1)","v":"ELNUOMVSSEwMAwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BC$1)","v":"ELNULICILIwCIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BD$1)","v":"ELNULICICIwLIwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BE$1)","v":"ELNUNGTBNGwTBwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BF$1)","v":"ELNUNGTBTBwNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BG$1)","v":"ELNUIngDRcNGwInv"},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+2,BK$1)","v":0},null,null,{"$f":"BN2","v":"GHwCIw"},{"$f":"BO2","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw","Total",null,{"$f":"DD$2","v":"BUw"},{"$f":"DE$2","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
[{"$f":"A63","v":4},{"$f":"B63","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A90,BK$1)","v":0},null,{"$f":"BM63","v":2010},{"$f":"BN36-BN9","v":0},{"$f":"BO36-BO9","v":0},1.240000000000002,3.1400000000000006,5.7199999999999989,1.7999999999999972,0,0,5.0000000000000044E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN90:DA90)","v":11.95},{"$f":"DC63","v":2010},{"$f":"DD36-DD9","v":-87.14},{"$f":"DE36-DE9","v":90.28},0,0,0,0,0,-20.45,-67,297.64,21.740000000000002,{"$f":"DO36-DO9","v":0},-223.12]
[{"$f":"A64","v":5},2011,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A91,BK$1)","v":0},null,{"$f":"BM64","v":2011},{"$f":"BN37-BN10","v":0},0,0,0,14.559999999999945,1.8399999999999892,3.8800000000000097,7.9399999999999977,0.16000000000000014,1.2299999999999969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BN91:DA91)","v":29.609999999999939},{"$f":"DC64","v":2011},{"$f":"DD37-DD10","v":35.369999999999997},93.940000000000012,0,-433.67,0,0,0,2.96,-68.510000000000005,652.9,-2.8,{"$f":"DO37-DO10","v":0},-250.57999999999998]
[{"$f":"A65","v":6},2012,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AQ$1)","v":137.06},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A92,BK$1)","v":0},null,2012,0,0,0,1.4799999999999969,15.299999999999955,2.019999999999996,0.40999999999999837,7.9399999999999977,0.8100000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.959999999999944,2012,-40.82,55.839999999999996,0,-322.60000000000002,0,0,0,14.93,-74.900000000000006,688.94999999999993,-14.12,{"$f":"DO38-DO11","v":0},-279.32]
[{"$f":"A66","v":7},2013,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,O$1)","v":90},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AO$1)","v":66.959999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A93,BK$1)","v":0},null,2013,0.19000000000000039,0,0,1.4000000000000057,17.57000000000005,2.1800000000000068,0,12.399999999999977,2.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.7600000000000051,0,0,0,0,0,4.5600000000000023,0,42.310000000000045,2013,-107.56,140.54,0,-407.09000000000003,0,0,0,-60.399999999999991,-81.11,785.9,-38.950000000000003,{"$f":"DO39-DO12","v":0},-189.01999999999998]
[{"$f":"A67","v":8},2014,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A94,BK$1)","v":0},null,2014,0,0,0,3.7400000000000091,13.010000000000048,1.1799999999999997,0,5.0000000000000284,0.24000000000000021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.20000000000000107,0,0,0,0,0,6.1599999999999966,0,29.530000000000086,2014,-111.72,250.71,0,-186.78,0,0,0,-132.67000000000002,-43.95,565.48,-4.21,{"$f":"DO40-DO13","v":0},-307.32999999999993]
[{"$f":"A68","v":9},2015,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,S$1)","v":59.79},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,T$1)","v":59.79},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,U$1)","v":247.13},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,V$1)","v":81.13},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AO$1)","v":66.959999999999994},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AP$1)","v":175.61},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A95,BK$1)","v":0},null,2015,0,4.2199999999999989,0,0,0,2.5200000000000102,0,0,5.6499999999999915,0,5.1200000000000045,0,1.6800000000000068,0.85999999999999943,0,1.6800000000000068,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1099999999999994,0,0,0,0,0,11.150000000000034,0,35.990000000000052,2015,-121.08,326.25,0,292.78999999999996,-99.39,0,-30.709999999999994,-144.61000000000001,-93.85,-103.59,-97.81,{"$f":"DO41-DO14","v":67.290000000000006},40.700000000000017]
[{"$f":"A69","v":10},2016,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AR$1)","v":40.28},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A96,BK$1)","v":0},null,2016,0,11.559999999999945,0.83000000000000007,4.7299999999999898,0,2.460000000000008,8.0199999999999818,0,7.9999999999999849E-2,0,11.449999999999989,0,8.6499999999999773,5.8199999999999932,0,0,0,0,0,0.25,0,0,0,0,0,0,0,0,0,0,0,0,0,5.0000000000000044E-2,0,0,0,{"$f":"CY42-CY15","v":0},14.28000000000003,4.6700000000000017,72.849999999999909,2016,-130.39000000000001,1078.31,0,205.74999999999994,-326.13000000000005,0,-104.4,-217.42000000000002,-91.38,-352.66999999999996,13.79,{"$f":"DO42-DO15","v":-9.84},7.2299999999999613]
[{"$f":"A70","v":11},2017,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,P$1)","v":90},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AA$1)","v":289.52},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AB$1)","v":36.25},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AC$1)","v":90.57},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AD$1)","v":181.35},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A97,BK$1)","v":0},null,2017,0,24.629999999999882,0,5.8500000000000227,0,2.6599999999999966,20.17999999999995,0,0.4399999999999995,0,17.57000000000005,0,8.6499999999999773,8.5699999999999932,0,0,{"$f":"CD43-CD16","v":0},0,0,0.51999999999999957,0,8.0000000000000071E-2,0,0,0,0,0,0,0,0,0,0,0,1.3599999999999994,0,0,0,0,14.28000000000003,4.6700000000000017,109.45999999999989,2017,-140.88,1738.12,-3.33,112.82999999999993,-422.81,0,5.4900000000000091,-215.92999999999998,-98.9,-583.48,-4.07,{"$f":"DO43-DO16","v":-20.03},-257.55000000000007]
[{"$f":"A71","v":12},2018,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A98,BK$1)","v":0},null,2018,0,22.269999999999982,0,5.4699999999999989,0,1.8299999999999983,20.329999999999927,0,2,0,17.120000000000005,0,8.6499999999999773,8.5400000000000205,0,0,0,0,0,7.0000000000000284E-2,0,0.15000000000000036,0,0,0,0,0,0.3199999999999994,0,0,0,0,0,0,0,0,0,0,12.189999999999998,4.5099999999999909,103.4499999999999,2018,-151.44999999999999,1683.54,-5.85,14.059999999999945,-430.09,-5.1100000000000003,4.5,-124.71000000000004,-67.900000000000006,-597.98,-28.700000000000003,{"$f":"DO44-DO17","v":-2.92},-183.93999999999994]
[{"$f":"A72","v":13},2019,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A99,BK$1)","v":0},null,2019,0,15.909999999999968,0,7.1300000000000239,0,2.0400000000000063,15.689999999999941,0,5.6499999999999915,0,3.960000000000008,0,8.6499999999999773,8.5299999999999727,0,0,0,0,0,3.3600000000000136,7.289999999999992,0.20000000000000107,0,2.5300000000000011,0,0,0,0,0,0,0,0,0,2.3100000000000023,0,0,0,0,14.28000000000003,4.6700000000000017,102.19999999999993,2019,-161.72999999999999,1626.5299999999997,-8.0299999999999994,-91.259999999999991,-417.90999999999997,42.76,3.839999999999975,-134.03000000000003,-75.66,-76.83,-12,{"$f":"DO45-DO18","v":-131},-462.48]
[{"$f":"A73","v":14},2020,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A100,BK$1)","v":0},null,2020,0,4.6599999999999966,0,7.9899999999999807,8.2700000000000387,2.25,13.17999999999995,0,5.5600000000000023,0,0,0,8.6499999999999773,8.5099999999999909,0,0,0,0,0,5.8899999999999864,0.47999999999999954,0.29999999999999893,5.0000000000000044E-2,0,0,0,2.0000000000000018E-2,8.0000000000000071E-2,0,0,0,0,0,3.2000000000000028,0,0,0,0,14.28000000000003,4.6700000000000017,88.039999999999949,2020,-171.60000000000002,1566.4299999999998,-10.570000000000002,-459.74,-209.34999999999997,-2.2699999999999996,3.4499999999999886,-148.66999999999996,-83.65,416.56000000000006,-79.259999999999991,{"$f":"DO46-DO19","v":-229.43},-503.86]
[{"$f":"A74","v":15},2021,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A101,BK$1)","v":0},null,2021,0,2.9599999999999937,0,6.5800000000000125,11,2.4699999999999989,14.720000000000027,0,5.6499999999999915,0,0,0,8.1000000000000227,6.8499999999999659,0,0,0,0,0,5.9200000000000159,0,0,0,0,1.7899999999999991,0,0.41000000000000014,1.3599999999999994,0,0,0,0,0,0,0,0,0,0,12.089999999999975,0,79.899999999999991,2021,-182.47,1506.23,-13.7,-578.9,11.199999999999989,-7.43,-41.490000000000009,-165.71000000000004,-91.7,534.49,-115.06,{"$f":"DO47-DO20","v":-230.69},-544.86999999999989]
[{"$f":"A75","v":16},2022,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A102,BK$1)","v":0},null,2022,0,3.1099999999999994,0,6.8799999999999955,11.970000000000027,2.6899999999999977,18.869999999999891,0,5.6499999999999915,0,0,0,2.460000000000008,1.3200000000000003,0,0,0,0,0,5.1299999999999955,0,0,0,0,5.0800000000000054,0,0.5,1.6199999999999974,0,0,0,0,0,0,0,0,0,0,12.859999999999957,0,78.139999999999873,2022,-190.88,1443.9299999999998,-16.7,-705.63,235.02000000000004,-8.6700000000000017,-42.87,-182.70000000000005,-99.92,581.58000000000004,-146.75,{"$f":"DO48-DO21","v":-200.02},-588.25]
[{"$f":"A76","v":17},2023,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A103,BK$1)","v":0},null,2023,0,3.5900000000000034,0,6.7400000000000091,12.660000000000025,2.9200000000000017,18.099999999999909,0,5.6499999999999915,0,0,0,1.1400000000000006,0,0,0,0,0,0,8.3600000000000136,0,0,0,0,8.64,0,0.60000000000000142,1.9200000000000017,0,0,0,0,0,0,0,0,0,{"$f":"CY49-CY22","v":0},13.620000000000005,0,83.939999999999955,2023,-186.78,1379.32,-19.97,-661.78,458.78,-10.009999999999998,-44.46,-199.74,-108.25,617.61,-181.13,{"$f":"DO49-DO22","v":-325.95999999999998},-633.68999999999994]
[{"$f":"A77","v":18},2024,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A104,BK$1)","v":0},null,2024,0,0.72000000000000242,0,6.6099999999999852,16.329999999999927,3.1400000000000006,15.659999999999968,0,5.6499999999999915,0,0,0,1.1799999999999997,0,0,0,{"$f":"CD50-CD23","v":0},0,0,6.8600000000000136,0,0,0,0,12.349999999999994,0,0.69000000000000128,2.2100000000000009,0,0,0,0,0,0,0,0.12000000000000011,0,0,14.28000000000003,0,85.799999999999926,2024,-183.43,1312.4,-23.23,-698.52,446.08999999999992,-11.39,-46.08,-217.26,-116.65,772.68999999999994,-216.88,{"$f":"DO50-DO23","v":-267.27},-664.67000000000007]
[{"$f":"A78","v":19},2025,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A105,BK$1)","v":0},null,2025,0,0,0,6.5099999999999909,17.059999999999945,3.3600000000000136,15.899999999999977,0,5.6499999999999915,0,0,0,0.11000000000000032,0,0,0,0,0,0,4.1200000000000045,0,0,0,0,16.169999999999987,0,0.80000000000000071,2.5300000000000011,0,0,0,0,0,0,0,2.1700000000000017,0,0,12.920000000000016,0,87.299999999999926,2025,-180.68,1242.8799999999999,-26.71,-735.05,432.90000000000003,-12.95,-4.22,-234.96000000000004,-125.1,811,-253.68,{"$f":"DO51-DO24","v":-160.65},-665.48]
[{"$f":"A79","v":20},2026,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A106,BK$1)","v":0},null,2026,0,0,0,6.6100000000000136,17.42999999999995,3.3200000000000074,16.979999999999905,0,2.0100000000000051,0,0,0,0.14999999999999947,0,0,0,0,0,0,0,0,0,0,0,24.480000000000018,0,0.83999999999999986,2.7199999999999989,0,0,0,0,0,0,0,4.6700000000000017,0,0,8.0999999999999943,0,87.309999999999903,2026,-183.39,1171.2199999999998,-28.02,-769.58,420.62,-14.64,-6.12,-252.8,-123.57,823.77,-270.73,{"$f":"DO52-DO25","v":0},-679.45]
[{"$f":"A80","v":21},2027,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A107,BK$1)","v":0},null,2027,{"$f":"BN53-BN26","v":0},0.15000000000000036,0,6.7800000000000011,17.57000000000005,3.2800000000000011,15.5,0,3.1699999999999946,0,0,0,0.20999999999999908,0,0,0,0,0,0,0,0,0,0,0,22.789999999999992,0,0.92999999999999972,3.0400000000000063,0,0,0,0,0,0,0,4.6700000000000017,0,0,9.8600000000000136,0,87.950000000000074,2027,{"$f":"DD53-DD26","v":-188.03},1170.3499999999999,-31.22,-715.66,407.95,-16.329999999999998,-8.32,-270.82,-121.97,827.86,-274.49,{"$f":"DO53-DO26","v":0},-691.37]
[{"$f":"A81","v":22},2028,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A108,BK$1)","v":0},null,2028,0,0.60000000000000142,0,6.9000000000000057,17.57000000000005,3.2399999999999949,21.799999999999955,0,4.8500000000000085,0,0,0,0.26999999999999957,0,0,0,0,0,0,0,0,0,0,0,21.060000000000002,0,1.0399999999999991,3.3800000000000026,0,0,0,0,0,0,0,4.6700000000000017,0,0,12.080000000000041,0,97.460000000000051,2028,-191.31,1435.5800000000002,-34.840000000000003,-899.71,395.37,-18.019999999999996,-10.64,-289.34999999999997,-120.42,826.27,-287,{"$f":"DO54-DO27","v":0},-708.46999999999991]
[{"$f":"A82","v":23},2029,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A109,BK$1)","v":0},null,2029,0,1.0600000000000094,0,7.2399999999999807,17.57000000000005,3.1899999999999977,23.490000000000009,0,5.6499999999999915,0,0,0,0.33000000000000007,0,0,0,0,0,0,4.0000000000000036E-2,0,0,0,0,20.800000000000011,0,1.1599999999999966,3.5900000000000034,0,0,0,0,0,0,0,4.0799999999999983,0,0,14.28000000000003,0,102.48000000000008,2029,-200.77,1554.7199999999998,-38.71,-935.33999999999992,383,-17.350000000000001,-12.98,-309.92,-118.83,824.63,-298.31,{"$f":"DO55-DO28","v":-1.21},-726.45]
[{"$f":"A83","v":24},2030,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A110,BK$1)","v":0},null,{"$f":"BM83","v":2030},0,1.460000000000008,0,7.5400000000000205,17.57000000000005,3.1799999999999926,23.490000000000009,0,5.6099999999999994,0,0,0,0.71999999999999886,0.3100000000000005,0,0,0,0,0,3.0000000000000027E-2,0,0,0,0,20.010000000000019,0,1.1099999999999994,3.4099999999999966,0,0,0,0,0,0,0,4.6700000000000017,0,{"$f":"CY56-CY29","v":0},14.28000000000003,0,103.39000000000013,2030,-209.26,1578.7599999999998,-37.31,-919.71999999999991,373.81,-16,-15.37,-324.39999999999998,-117.95,823.74,-290.08,{"$f":"DO56-DO29","v":-1.1599999999999999},-741.67]
[{"$f":"A84","v":25},2031,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A111,BK$1)","v":0},null,2031,0,0.82999999999999829,0,8.2700000000000102,17.57000000000005,2.980000000000004,23.490000000000009,0,4.2700000000000102,0,0,0,0.47000000000000242,0,0,0,{"$f":"CD57-CD30","v":0},0,0,0.24000000000000021,0,0,0,0,18.989999999999981,0,0.51999999999999957,1.9500000000000028,0,0,0,0,0,0,0,4.6700000000000017,0,0,14.28000000000003,0,98.530000000000101,2031,-229.41,1590.0900000000001,-17.38,-944.81,358.43,-13.18,-18.54,-348.99,-110.72,816.31000000000006,-256.96000000000004,{"$f":"DO57-DO30","v":-9.1},-717.20999999999992]
[{"$f":"A85","v":26},2040,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A112,BK$1)","v":0},null,2040,0,0,0,11.739999999999952,17.57000000000005,1.3100000000000023,19.289999999999964,0.37999999999999901,0,0,0,0,3.5099999999999909,1.8499999999999943,0,0,0.11000000000000032,0.10000000000000009,0,3.8999999999999773,0,4.0000000000000036E-2,0,0,1.0700000000000003,0,8.9999999999999858E-2,0.32000000000000028,0,0,0,0,5.6399999999999864,2.5700000000000003,0,4.6700000000000017,0,5.0000000000000044E-2,13.840000000000032,0,{"$f":"SUM(BN112:DA112)","v":88.049999999999926},2040,-506.13000000000011,1658.0199999999998,-4.8900000000000006,-632.91,218.40000000000003,-1.81,-61.959999999999994,-454.20000000000005,-48.8,752.72,-8.5,{"$f":"DO58-DO31","v":-152.11000000000001},-669.78]
[{"$f":"A86","v":27},2050,{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AI$1)","v":2.2200000000000002},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AK$1)","v":7.44},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AR$1)","v":4.0199999999999996},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AT$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AU$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AV$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AW$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AX$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AY$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,AZ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BA$1)","v":8.14},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BC$1)","v":9.41},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$88+$A113,BK$1)","v":0},null,2050,0,0,8.6800000000000068,11.739999999999952,14.600000000000023,5.3699999999999761,5.8600000000000136,0.14999999999999947,0,0,0,0,16.800000000000068,8.0699999999999932,13.889999999999986,0,1.240000000000002,0.60000000000000142,1.5300000000000011,1.6700000000000017,0,0,3.0000000000000027E-2,0,2.0700000000000003,0.8300000000000054,0.45000000000000107,1.2199999999999989,0,10.939999999999998,0,0,16.590000000000032,3.7999999999999972,0,9.3400000000000034,0,2.25,14.28000000000003,0,{"$f":"SUM(BN113:DA113)","v":152.00000000000011},2050,-1134.02,1528.87,18.820000000000007,382.77000000000004,46.759999999999991,-4.7099999999999973,-77.949999999999932,-837.6,4.1599999999999966,784.21,237.51,-233.1,-563.72]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues",{"$f":"LEFT(BN117,3)","v":"GHw"},{"$f":"LEFT(BO117,3)","v":"GHw"},"SEw","CIw","NGw","NGw","CIw","TBw","MAw","BUw","TBw","NIw","CIw","LIw","LIw","SIw","LIw","GUw","SIw","GUw","SEw","SEw","GAw","GBw","GUw","GAw","GBw","GUw","NIw","NIw","TBw","BUw","GHw","BUw","MAw","GUw","BUw","MAw","CIw","MAw",{"$f":"LEFT(DB117,3)","v":"DRc"},null,{"$f":"DD89","v":"BUw"},{"$f":"DE89","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw",{"$f":"DO89","v":"SIw"},"TBw","Total"]
[null,"MW","TransmissionNewCap",{"$f":"VLOOKUP(C116,RawAll!$A$1:$B$200,2,FALSE)","v":180},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Import Costs",{"$f":"RIGHT(BN117,3)","v":"CIw"},{"$f":"RIGHT(BO117,3)","v":"TBw"},"MAw","BUw","TBw","NIw","GHw","GHw","SEw","CIw","NGw","NGw","LIw","GUw","SIw","GUw","CIw","LIw","LIw","SIw","GUw","GAw","GBw","GUw","SEw","SEw","GAw","GBw","TBw","BUw","NIw","NIw","BUw","MAw","CIw","MAw","GHw","BUw","MAw","GUw","NGw",{"$f":"DC90","v":2010},{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C90:$BK90)+SUMIF($C$3:$BK$3,DD$2,$C90:$BK90))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD116:DP116)","v":0}]
[null,null,{"$f":"OFFSET(RawAll!$C$1,$D$116+2,C$1)","v":"ELNCDorGHwTBwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,D$1)","v":"ELNCDorCIwGHwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,E$1)","v":"ELNCCLSGCIwLIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,F$1)","v":"ELNCCLSGLIwGUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,G$1)","v":"ELNCCLSGLIwSIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,H$1)","v":"ELNCCLSGSIwGUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,I$1)","v":"ELNCOMVGSEwGUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,J$1)","v":"ELNCOMVGSEwGAwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,K$1)","v":"ELNCOMVGGUwSEwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,L$1)","v":"ELNCOMVGGAwSEwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,M$1)","v":"ELNUCoNNGwNIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,N$1)","v":"ELNUCoNNIwTBwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,O$1)","v":"ELNUCoNNIwBUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,P$1)","v":"ELNChubGHwBUwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,Q$1)","v":"ELNChubBUwMAwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,R$1)","v":"ELNChubMAwCIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,S$1)","v":"ELNUhubGUwMAwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,T$1)","v":"ELNUDmeNGwTBwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,U$1)","v":"ELNUDMeTBwGHwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,V$1)","v":"ELNUOMVGMAwSEwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,W$1)","v":"ELNULICILIwCIwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,X$1)","v":"ELNUNGTBNGwTBwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,Y$1)","v":"ELNUIngDRcNGwNCp"},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+2,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BN35","v":"GHwCIw"},{"$f":"BO35","v":"GHwTBw"},"SEwMAw","CIwBUw","NGwTBw","NGwNIw","CIwGHw","TBwGHw","MAwSEw","BUwCIw","TBwNGw","NIwNGw","CIwLIw","LIwGUw","LIwSIw","SIwGUw","LIwCIw","GUwLIw","SIwLIw","GUwSIw","SEwGUw","SEwGAw","GAwGBw","GBwGUw","GUwSEw","GAwSEw","GBwGAw","GUwGBw","NIwTBw","NIwBUw","TBwNIw","BUwNIw","GHwBUw","BUwMAw","MAwCIw","GUwMAw","BUwGHw","MAwBUw","CIwMAw","MAwGUw",{"$f":"DB8","v":"DRcNGw"},{"$f":"DC91","v":2011},{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C91:$BK91)+SUMIF($C$3:$BK$3,DD$2,$C91:$BK91))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(DD117:DP117)","v":0}]
[{"$f":"A90","v":4},{"$f":"B90","v":2010},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A118,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"BM90","v":2010},{"$f":"BN36*OFFSET(INDIRECT(\"Raw\"&LEFT(BN$117,3)&\"!j16\"),$BL118,0)/1000","v":0},{"$f":"BO36*OFFSET(INDIRECT(\"Raw\"&LEFT(BO$117,3)&\"!j16\"),$BL118,0)/1000","v":0},25.288319918132526,79.006388943610219,198.66811778884204,59.728921971125374,0,0,0.80742219351652456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB9*$DB$143/1000","v":0},2012,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C92:$BK92)+SUMIF($C$3:$BK$3,DD$2,$C92:$BK92))/2","v":0},68.53,0,0,0,0,0,68.53,0,0,0,0,0,137.06]
[{"$f":"A91","v":5},2011,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A119,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL118+1","v":1},{"$f":"BM91","v":2011},{"$f":"BN37*OFFSET(INDIRECT(\"Raw\"&LEFT(BN$117,3)&\"!j16\"),$BL119,0)/1000","v":0},0,0,0,571.98265706662085,69.073864774932247,114.42044788957918,1138.3209434768173,3.1273189402254609,53.360620526562101,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB10*$DB$143/1000","v":0},2013,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C93:$BK93)+SUMIF($C$3:$BK$3,DD$2,$C93:$BK93))/2","v":33.479999999999997},0,0,78.47999999999999,0,0,0,0,0,0,0,0,45,156.95999999999998]
[{"$f":"A92","v":6},2012,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,R$1)","v":320},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A120,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL119+1","v":2},2012,0,0,0,38.84148708749786,630.56021303747377,79.248879281803966,12.432948821861016,1740.5260264073252,14.783219787119972,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2014,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C94:$BK94)+SUMIF($C$3:$BK$3,DD$2,$C94:$BK94))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A93","v":7},2013,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,C$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,P$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A121,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,2013,4.5064567698583593,0,0,32.736408651247274,733.59687915387565,86.963299788967291,0,802.56968182068181,25.736263415724284,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51.209074182849285,0,0,0,0,0,86.064812838445022,0,0,2015,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C95:$BK95)+SUMIF($C$3:$BK$3,DD$2,$C95:$BK95))/2","v":121.285},29.895,0,33.479999999999997,70.459999999999994,0,183.35500000000002,87.805000000000007,0,0,0,164.13,0,690.41]
[{"$f":"A94","v":8},2014,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A122,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,2014,0,0,0,79.273881014861203,540.45299877796742,46.873534803208749,0,548.64834040370908,2.981376971941069,0,0,0,0,{"$f":"CA40*OFFSET(INDIRECT(\"Raw\"&LEFT(CA$117,3)&\"!j16\"),$BL122,0)/1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.9593205540217671,0,0,0,0,0,105.72802449789923,0,0,2016,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C96:$BK96)+SUMIF($C$3:$BK$3,DD$2,$C96:$BK96))/2","v":0},0,0,0,20.14,0,0,20.14,0,0,0,0,0,40.28]
[{"$f":"A95","v":9},2015,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,E$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,F$1)","v":338},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,G$1)","v":303},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,H$1)","v":334},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,P$1)","v":332},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,Q$1)","v":306},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A123,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,2015,0,124.62640034490217,0,0,0,96.789099796489594,0,0,69.478255037910742,0,239.62772557753067,0,47.767812325595699,32.202465865608815,0,59.065516454224273,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,91.799244714314369,0,0,0,0,0,184.7288126367435,0,0,2017,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C97:$BK97)+SUMIF($C$3:$BK$3,DD$2,$C97:$BK97))/2","v":0},45,63.41,45,235.435,135.95999999999998,0,0,0,0,162.88499999999999,0,0,687.69]
[{"$f":"A96","v":10},2016,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,S$1)","v":110.02},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A124,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,2016,0,342.40208378088897,12.938005802319649,94.977597177757559,0,90.115344212809319,184.92252803464484,0,1.010193901361619,0,532.30592687850117,0,241.68681024546092,227.40228010193897,0,0,0,0,0,11.519636029174745,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2902205397421249,0,0,0,{"$f":"CY42*OFFSET(INDIRECT(\"Raw\"&LEFT(CY$117,3)&\"!j16\"),$BL124,0)/1000","v":0},232.13173405014194,79.415174356007554,0,2018,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C98:$BK98)+SUMIF($C$3:$BK$3,DD$2,$C98:$BK98))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A97","v":11},2017,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,D$1)","v":655},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,I$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,J$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,K$1)","v":286},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,L$1)","v":341},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A125,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,2017,0,730.90448771961053,0,119.03835525349439,0,86.232103700421732,631.72255223277898,0,5.9242165379980731,0,1127.796653752976,0,244.83904643388703,252.16400182318856,0,0,0,0,0,23.885405863069828,0,2.9819675720889864,0,0,0,0,0,0,0,0,0,0,0,93.95612078581695,0,0,0,0,235.1593467353845,85.265333733131371,0,2019,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C99:$BK99)+SUMIF($C$3:$BK$3,DD$2,$C99:$BK99))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A99","v":13},2019,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A127,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,2019,0,474.72400560642996,0,145.31793044332557,0,61.049933623616184,527.71486697094588,0,65.888106354559255,0,487.84351674630307,0,245.3086989668929,251.47595750450708,0,0,0,0,0,96.478794815709875,67.782797612310063,7.1906731676889901,0,39.938682262959375,0,0,0,0,0,0,0,0,0,155.02825800991292,0,0,0,0,235.61043157852083,72.59409668815205,0,2021,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C101:$BK101)+SUMIF($C$3:$BK$3,DD$2,$C101:$BK101))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A100","v":14},2020,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A128,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,2020,0,138.96484660422442,0,162.93927821314279,254.84141893257842,66.203586422030142,467.88868156669326,0,65.055055821880032,0,0,0,245.47738324150748,251.48465407037173,0,0,0,0,0,148.09651585384671,4.4801932474099546,10.418850963275004,1.8067691742148937,0,0,0,0.69369638268867573,0.85590371222688921,0,0,0,0,0,237.53576001671391,0,0,0,0,235.77244692860759,72.787846614999054,0,2022,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C102:$BK102)+SUMIF($C$3:$BK$3,DD$2,$C102:$BK102))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A103","v":17},2023,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A131,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,2023,0,109.68885158306328,0,137.8395642055641,373.03534910996143,81.885987995723909,586.4734413785518,0,67.112539087856049,0,0,0,32.47976502570134,0,0,0,0,0,0,{"$f":"CG49*OFFSET(INDIRECT(\"Raw\"&LEFT(CG$117,3)&\"!j16\"),$BL131,0)/1000","v":195.29717903540268},0,0,0,0,53.719575807895517,0,19.392189106596824,18.985278531498526,0,0,0,0,0,0,0,0,0,0,225.66313937374335,0,0,2025,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C105:$BK105)+SUMIF($C$3:$BK$3,DD$2,$C105:$BK105))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A106","v":20},2026,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A134,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,2026,0,0,0,135.80947264889815,502.96189189704586,91.580809411686587,562.22262529851218,0,24.138011250038389,0,0,0,4.4817125974136376,0,0,0,0,0,0,0,0,0,0,0,152.4723558709307,0,27.383372282068738,27.062218380071489,0,0,0,0,0,0,0,66.742152166688641,0,0,134.65866606487324,0,0,2028,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C108:$BK108)+SUMIF($C$3:$BK$3,DD$2,$C108:$BK108))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A108","v":22},2028,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A136,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,2028,0,19.402467528361854,0,141.59120108507267,509.8929222036158,89.741618763893371,675.44596273638865,0,58.847597384057394,0,0,0,7.7935523123865744,0,0,0,0,0,0,0,0,0,0,0,131.36710615099295,0,34.212498329688742,33.577455780137782,0,0,0,0,0,0,0,66.820778358552815,0,0,200.67504267604366,0,0,2030,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C110:$BK110)+SUMIF($C$3:$BK$3,DD$2,$C110:$BK110))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A109","v":23},2029,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A137,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,2029,0,34.619826684840717,0,148.95080477433856,510.8034947954597,88.709586306687896,717.0061094204375,0,68.910806593384336,0,0,0,9.5309610669989251,0,0,0,0,0,0,0.73329316290695434,0,0,0,0,129.8222215610472,0,38.02213880621354,35.673245789097514,0,0,0,0,0,0,0,58.452264601639143,0,0,237.80857778740369,0,0,2031,{"$f":"(SUMIF($C$4:$BK$4,DD$2,$C111:$BK111)+SUMIF($C$3:$BK$3,DD$2,$C111:$BK111))/2","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A112","v":26},2040,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,M$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,O$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,S$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,V$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,W$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A140,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,2040,0,0,0,229.84324772792576,475.60603947886619,33.92012444782452,587.79651669981627,11.71178472022066,0,0,0,0,95.466012852968319,52.879940859116687,0,0,3.1340482190209249,2.4080399681509745,0,92.304254405708477,0,1.4680861541956283,0,0,6.7212122943968229,0,2.9419303252099485,3.171276223412586,0,0,0,0,173.37023428262759,69.677458622046458,0,67.442868788582203,0,0.47498812764358034,219.29116738617836,0,0]
[{"$f":"A113","v":27},2050,{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,C$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,D$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,E$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,F$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,G$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,H$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,I$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,J$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,K$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,L$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,M$1)","v":10.119999999999999},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,N$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,O$1)","v":18.95},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,P$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,Q$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,R$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,S$1)","v":10.97},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,T$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,U$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,V$1)","v":27.17},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,W$1)","v":31.39},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,X$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,Y$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,Z$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AA$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AB$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AC$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AD$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AE$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AF$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AG$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AH$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AI$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AJ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AK$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AL$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AM$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AN$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AO$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AP$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AQ$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AR$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AS$1)","v":0},{"$f":"OFFSET(RawAll!$C$1,$D$116+$A141,AT$1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,2050,0,0,234.09712060876871,213.42808549853655,359.79601428138932,123.19005593482169,177.7449844227439,4.4364344990984197,0,0,0,0,394.32957895103056,169.11414278630534,107.15577903739639,0,24.242297679383572,13.925763405170756,9.9054498731454537,38.639659705550557,0,0,0.82417868502694813,0,12.68342351632772,26.713085614696972,12.832835799670107,11.932241257957513,0,133.75400591801488,0,0,504.15014853976589,137.72054946327432,0,131.56668339100949,0,25.064487310662649,210.07548071743923,0,0,null,"Annualised Investment"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,0,6.2835265430732719,0,0,0,0,0,6.2835265430732719,0,0,0,0,0,12.567053086146544,1.1667164674780709E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,3.0697864973309961,6.2835265430732719,0,7.1958436173995386,0,0,0,6.2835265430732719,0,0,0,0,4.1260571200685439,26.958740320945623,1.7435593504644076E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,14.190427337497956,9.024603823172141,0,10.265630114730534,8.3071283350713347,0,16.811848961114841,16.181020672535471,0,0,0,15.049105669263334,4.1260571200685439,93.955822033454155,3.8091690904151987E-2]
[null,"From",{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(C117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Ghana"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(D117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Cote d'Ivoire"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(E117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Cote d'Ivoire"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(F117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Liberia"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(G117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Liberia"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(H117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Sierra Leone"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(I117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Senegal"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(J117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Senegal"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(K117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Guinea"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(L117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Gambia"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(M117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Nigeria"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(N117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Niger"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(O117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Niger"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(P117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Ghana"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(Q117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Burkina"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(R117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Mali"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(S117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Guinea"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(T117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Nigeria"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(U117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Togo/Benin"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(V117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Mali"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(W117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Liberia"},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(X117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":"Nigeria"},"Central Africa",{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(Z117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AA117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AB117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AC117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AD117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AE117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AF117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AG117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AH117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AI117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AJ117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AK117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AL117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AM117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AN117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AO117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AP117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AQ117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AR117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AS117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},{"$f":"IFERROR(VLOOKUP(LEFT(RIGHT(AT117,9),3),OtherParams!$D$29:$E$43,2,FALSE),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,29.894200736478837,12.466193912100424,16.811848961114841,16.181020672535471,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,157.01022694234163,4.6772247972790941E-2]
[null,"Project",{"$f":"LEFT(RIGHT(C117,12),3)","v":"Dor"},{"$f":"LEFT(RIGHT(D117,12),3)","v":"Dor"},"LSG","LSG","LSG","LSG","MVG","MVG","MVG","MVG","CoN","CoN","CoN","hub","hub","hub","hub","Dme","DMe","MVG","ICI","GTB","Ing","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0","0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,29.894200736478837,12.466193912100424,16.811848961114841,16.181020672535471,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,157.01022694234163,5.5489468976459726E-2]
[{"$f":"A156+1","v":25},{"$f":"B90","v":2010},{"$f":"IF(AND(C$154<>B$154,C118<>0),1,IF(C$154<>B$154,0,IF(C118<>0,B155+1,B155)))","v":0},{"$f":"IF(AND(D$154<>C$154,D118<>0),1,IF(D$154<>C$154,0,IF(D118<>0,C155+1,C155)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,29.894200736478837,12.466193912100424,16.811848961114841,16.181020672535471,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,157.01022694234163,6.0153717963466323E-2]
[23,2012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2024,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,29.894200736478837,12.466193912100424,16.811848961114841,16.181020672535471,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,157.01022694234163,5.8425018770081501E-2]
[20,2015,0,0,1,2,3,4,0,0,0,0,0,0,0,1,2,2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,29.894200736478837,12.466193912100424,16.811848961114841,16.181020672535471,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,157.01022694234163,6.2733828888581436E-2]
[17,2018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,29.894200736478837,12.466193912100424,16.811848961114841,16.181020672535471,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,157.01022694234163,5.2333427863682516E-2]
[16,2019,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,14.190427337497956,13.150660943240684,5.8140729329676955,14.391687234799079,29.894200736478837,12.466193912100424,16.811848961114841,16.181020672535471,0,0,14.93495142227477,15.049105669263334,4.1260571200685439,157.01022694234163,5.4255956343159224E-2]
[13,2022,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(M$154<>L$154,M130<>0),1,IF(M$154<>L$154,0,IF(M130<>0,L167+1,L167)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DD142","v":"BUw"},{"$f":"DE142","v":"CIw"},"GAw","GHw","GUw","GBw","LIw","MAw","NIw","NGw","SEw","SIw","TBw"]
[8,2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,38.84148708749786,0,0,1752.9589752291861,0,0,0,0,79.248879281803966,0,14.783219787119972,0,630.56021303747377]
[7,2028,0,0,0,0,0,0,0,{"$f":"IF(AND(J$154<>I$154,J136<>0),1,IF(J$154<>I$154,0,IF(J136<>0,I173+1,I173)))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,83.945482834096566,4.5064567698583593,0,802.56968182068181,0,0,0,86.064812838445022,86.963299788967291,0,25.736263415724284,0,733.59687915387565]
[5,2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015,91.799244714314369,0,0,0,91.267982319833095,0,47.767812325595699,184.7288126367435,96.789099796489594,239.62772557753067,69.478255037910742,0,124.62640034490217]
[2,2050,0,0,0,0,0,0,0,0,0,0,1,1,2,0,0,0,1,0,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018,111.21828741138839,0,5.2573202292338372,635.97553834509881,321.54925417649213,6.3589998332274895,245.06721411060263,200.96121088851052,55.434420404686911,895.92182451545079,23.328490750638267,3.5015487111142169,662.72723011509231]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,134.35619339474295,0,13.269289172334709,506.10460725838811,202.10859314093688,13.861135233648229,230.11474138737802,199.88903969428929,70.569095562055423,0,77.936952599332145,143.21760732024052,418.72609485121058]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023,137.8395642055641,0,19.392189106596824,586.4734413785518,0,18.985278531498526,32.47976502570134,225.66313937374335,81.885987995723909,0,120.83211489575157,195.29717903540268,482.72420069302473]
[{"$f":"A185+1","v":2},2011,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,{"$f":"IF(AA186<>\"\",Z185+1,Z185)","v":0},{"$f":"IF(OR(B186<ByProject!$J$34,B186>ByProject!$K$34),\"\",M186&N186&O186&P186&Q186&R186&S186&T186&U186)","v":""},null,null,null,null,null,{"$f":"AG185+1","v":2},{"$f":"IFERROR(VLOOKUP(AG186,$Z$185:$AA$208,2,FALSE),\"\")","v":"2017 Cote d'Ivoire to Ghana 655MW, "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,135.80947264889815,0,27.383372282068738,562.22262529851218,0,27.062218380071489,4.4817125974136376,201.40081823156189,91.580809411686587,0,176.6103671209691,0,502.96189189704586]
[{"$f":"A186+1","v":3},2012,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B187<ByProject!$J$34,B187>ByProject!$K$34),\"\",M187&N187&O187&P187&Q187&R187&S187&T187&U187)","v":""},null,null,null,null,null,{"$f":"AG186+1","v":3},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2027,139.50499210801635,0,30.579623311929616,528.22987720628907,0,30.189011536455958,6.1084009172084572,231.0480432382862,90.659648799506058,0,180.3053133852556,0,513.73575049586896]
[6,2015,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B190<ByProject!$J$34,B190>ByProject!$K$34),\"\",M190&N190&O190&P190&Q190&R190&S190&T190&U190)","v":""},null,null,null,null,null,6,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2030,154.79114570779726,0,36.624658084871577,714.90947507941598,{"$f":"SUMIF($BN$116:$DB$116,DH$169,$BN138:$DB138)","v":9.3253887510649189},33.956347903005749,20.391305910584361,304.04530257372085,88.131509658679676,0,193.20947289736199,0.69873861325569497,558.92125181150709]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B191<ByProject!$J$34,B191>ByProject!$K$34),\"\",M191&N191&O191&P191&Q191&R191&S191&T191&U191)","v":""},null,null,null,null,null,7,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,169.68773407359072,0,16.958450270676423,714.86169693658019,0,19.407523284784709,13.571877418120836,304.07474473947582,82.128644976071897,0,171.29910781414901,5.4879281707505045,534.56704818818127]
[11,2020,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B195<ByProject!$J$34,B195>ByProject!$K$34),\"\",M195&N195&O195&P195&Q195&R195&S195&T195&U195)","v":""},null,null,null,null,null,11,""]
[12,2021,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B196<ByProject!$J$34,B196>ByProject!$K$34),\"\",M196&N196&O196&P196&Q196&R196&S196&T196&U196)","v":""},null,null,null,null,null,12,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenues"]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B199<ByProject!$J$34,B199>ByProject!$K$34),\"\",M199&N199&O199&P199&Q199&R199&S199&T199&U199)","v":""},null,null,null,null,null,15,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DC171","v":2011},{"$f":"SUMIF($BN$115:$DA$115,DD$197,$BN119:$DA119)","v":53.360620526562101},114.42044788957918,0,0,0,0,0,3.1273189402254609,0,641.05652184155315,0,0,1138.3209434768173]
[17,2026,{"$f":"IFERROR(HLOOKUP(C$184,OFFSET($B$154,$A201,$F$182,$A171,$D$182),$A171,FALSE),\"\")","v":""},"","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B201<ByProject!$J$34,B201>ByProject!$K$34),\"\",M201&N201&O201&P201&Q201&R201&S201&T201&U201)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,0,118.8012214896923,0,55.715530952707645,0,0,0,25.736263415724284,0,820.56017894284298,0,0,802.56968182068181]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B204<ByProject!$J$34,B204>ByProject!$K$34),\"\",M204&N204&O204&P204&Q204&R204&S204&T204&U204)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016,3.2902205397421249,753.71866950800529,0,342.40208378088897,11.519636029174745,0,227.40228010193897,80.425368257369172,0,90.115344212809319,12.938005802319649,0,532.30592687850117]
[21,2030,"","","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C205)&\" to \"&OFFSET($B$153,0,C205)&\" \"&ROUND(OFFSET($B138,0,C205),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B205<ByProject!$J$34,B205>ByProject!$K$34),\"\",M205&N205&O205&P205&Q205&R205&S205&T205&U205)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017,93.95612078581695,1230.7593006555448,0,730.90448771961053,23.885405863069828,0,252.16400182318856,91.189550271129448,0,86.232103700421732,2.9819675720889864,0,1127.796653752976]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021,0,1070.4645817347982,0,88.759182268814413,168.60345935950718,13.269289172334709,202.10859314093688,66.412235793713705,0,400.53600814445156,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022,0,1027.3081742767386,0,93.454061465101901,169.77757557437477,16.194007926067048,39.081143396464903,66.764261630731554,0,431.87539279809738,0,0,0]
[null,null,1,{"$f":"C213+1","v":2},{"$f":"D213+1","v":3},4,5,6,7,8,null,null,null,{"$f":"C213","v":1},{"$f":"D213","v":2},3,4,5,6,7,8,null,null,null,null,null,null,null,null,null,null,null,"Summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2025,0,887.28991366496564,0,0,253.27328288901418,26.034205995401773,0,67.49145810563283,0,588.74184093647432,0,0,0]
[1,{"$f":"B155","v":2010},{"$f":"IFERROR(HLOOKUP(C$213,OFFSET($B$154,$A214,$F$211,$A155,$D$211),$A155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(D$213,OFFSET($B$154,$A214,$F$211,$A155,$D$211),$A155,FALSE),\"\")","v":""},"","","","","","",null,null,{"$f":"IF(N214=\"\",\"\",B214&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,C214)&\" to \"&OFFSET($B$153,0,C214)&\" \"&ROUND(OFFSET($B118,0,C214),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,D214)&\" to \"&OFFSET($B$153,0,D214)&\" \"&ROUND(OFFSET($B118,0,D214),0)&\"MW, \",\"\")","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AA214<>\"\",1,0)","v":0},{"$f":"IF(OR(B214<ByProject!$J$34,B214>ByProject!$K$34),\"\",M214&N214&O214&P214&Q214&R214&S214&T214&U214)","v":""},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(AG214,$Z$214:$AA$237,2,FALSE),\"\")","v":"2015 Cote d'Ivoire to Liberia 338MW, Liberia to Guinea 338MW, Liberia to Sierra Leone 303MW, Sierra Leone to Guinea 334MW, "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2026,0,837.17247660969724,0,0,246.27672641769084,27.383372282068738,0,24.138011250038389,0,594.54270130873249,0,0,0]
[4,2013,"","","","","","","","",null,null,{"$f":"IF(N217=\"\",\"\",B217&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B217<ByProject!$J$34,B217>ByProject!$K$34),\"\",M217&N217&O217&P217&Q217&R217&S217&T217&U217)","v":""},null,null,null,null,null,4,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2029,0,1113.2964530491786,0,34.619826684840717,224.68102511469081,38.02213880621354,0,68.910806593384336,0,599.51308110214757,0,0,0]
[6,2015,3,4,5,6,"","","","",null,null,"2015 ","Cote d'Ivoire to Liberia 338MW, ","Liberia to Guinea 338MW, ","Liberia to Sierra Leone 303MW, ","Sierra Leone to Guinea 334MW, ","","","","",null,null,null,null,1,{"$f":"IF(OR(B219<ByProject!$J$34,B219>ByProject!$K$34),\"\",M219&N219&O219&P219&Q219&R219&S219&T219&U219)","v":"2015 Cote d'Ivoire to Liberia 338MW, Liberia to Guinea 338MW, Liberia to Sierra Leone 303MW, Sierra Leone to Guinea 334MW, "},null,null,null,null,null,6,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2031,0,1135.2186514350212,0,27.05247258010851,210.60365034712026,16.958450270676423,0,52.568310655310206,0,589.64322058414473,0,0,0]
[9,2018,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B222<ByProject!$J$34,B222>ByProject!$K$34),\"\",M222&N222&O222&P222&Q222&R222&S222&T222&U222)","v":""},null,null,null,null,null,9,""]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B223<ByProject!$J$34,B223>ByProject!$K$34),\"\",M223&N223&O223&P223&Q223&R223&S223&T223&U223)","v":""},null,null,null,null,null,10,""]
[14,2023,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B227<ByProject!$J$34,B227>ByProject!$K$34),\"\",M227&N227&O227&P227&Q227&R227&S227&T227&U227)","v":""},null,null,null,null,null,14,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B228<ByProject!$J$34,B228>ByProject!$K$34),\"\",M228&N228&O228&P228&Q228&R228&S228&T228&U228)","v":""},null,null,null,null,null,15,""]
[18,2027,{"$f":"IFERROR(HLOOKUP(C$213,OFFSET($B$154,$A231,$F$211,$A172,$D$211),$A172,FALSE),\"\")","v":""},"","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C231)&\" to \"&OFFSET($B$153,0,C231)&\" \"&ROUND(OFFSET($B135,0,C231),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B231<ByProject!$J$34,B231>ByProject!$K$34),\"\",M231&N231&O231&P231&Q231&R231&S231&T231&U231)","v":""}]
[19,2028,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B232<ByProject!$J$34,B232>ByProject!$K$34),\"\",M232&N232&O232&P232&Q232&R232&S232&T232&U232)","v":""}]
[23,2040,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B236<ByProject!$J$34,B236>ByProject!$K$34),\"\",M236&N236&O236&P236&Q236&R236&S236&T236&U236)","v":""}]
[24,2050,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B237<ByProject!$J$34,B237>ByProject!$K$34),\"\",M237&N237&O237&P237&Q237&R237&S237&T237&U237)","v":""}]
[null,"MVG","cols:",{"$f":"COUNTIF($C$154:$BQ$154,$B$240)","v":5},"start:",{"$f":"HLOOKUP($B$240,$C$154:$BY$179,26,FALSE)","v":7}]
[1,{"$f":"B155","v":2010},{"$f":"IFERROR(HLOOKUP(C$242,OFFSET($B$154,$A243,$F$240,$A155,$D$240),$A155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(D$242,OFFSET($B$154,$A243,$F$240,$A155,$D$240),$A155,FALSE),\"\")","v":""},"","","","","","",null,null,{"$f":"IF(N243=\"\",\"\",B243&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,C243)&\" to \"&OFFSET($B$153,0,C243)&\" \"&ROUND(OFFSET($B118,0,C243),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,D243)&\" to \"&OFFSET($B$153,0,D243)&\" \"&ROUND(OFFSET($B118,0,D243),0)&\"MW, \",\"\")","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AA243<>\"\",1,0)","v":0},{"$f":"IF(OR(B243<ByProject!$J$34,B243>ByProject!$K$34),\"\",M243&N243&O243&P243&Q243&R243&S243&T243&U243)","v":""},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(AG243,$Z$243:$AA$266,2,FALSE),\"\")","v":"2017 Senegal to Guinea 286MW, Senegal to Gambia 341MW, Guinea to Senegal 286MW, Gambia to Senegal 341MW, "}]
[{"$f":"A244+1","v":3},2012,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B245<ByProject!$J$34,B245>ByProject!$K$34),\"\",M245&N245&O245&P245&Q245&R245&S245&T245&U245)","v":""},null,null,null,null,null,{"$f":"AG244+1","v":3},""]
[4,2013,"","","","","","","","",null,null,{"$f":"IF(N246=\"\",\"\",B246&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B246<ByProject!$J$34,B246>ByProject!$K$34),\"\",M246&N246&O246&P246&Q246&R246&S246&T246&U246)","v":""},null,null,null,null,null,4,""]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B249<ByProject!$J$34,B249>ByProject!$K$34),\"\",M249&N249&O249&P249&Q249&R249&S249&T249&U249)","v":""},null,null,null,null,null,7,""]
[9,2018,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B251<ByProject!$J$34,B251>ByProject!$K$34),\"\",M251&N251&O251&P251&Q251&R251&S251&T251&U251)","v":""},null,null,null,null,null,9,""]
[12,2021,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B254<ByProject!$J$34,B254>ByProject!$K$34),\"\",M254&N254&O254&P254&Q254&R254&S254&T254&U254)","v":""},null,null,null,null,null,12,""]
[13,2022,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B255<ByProject!$J$34,B255>ByProject!$K$34),\"\",M255&N255&O255&P255&Q255&R255&S255&T255&U255)","v":""},null,null,null,null,null,13,""]
[17,2026,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B259<ByProject!$J$34,B259>ByProject!$K$34),\"\",M259&N259&O259&P259&Q259&R259&S259&T259&U259)","v":""}]
[18,2027,{"$f":"IFERROR(HLOOKUP(C$242,OFFSET($B$154,$A260,$F$240,$A172,$D$240),$A172,FALSE),\"\")","v":""},"","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C260)&\" to \"&OFFSET($B$153,0,C260)&\" \"&ROUND(OFFSET($B135,0,C260),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B260<ByProject!$J$34,B260>ByProject!$K$34),\"\",M260&N260&O260&P260&Q260&R260&S260&T260&U260)","v":""}]
[21,2030,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B263<ByProject!$J$34,B263>ByProject!$K$34),\"\",M263&N263&O263&P263&Q263&R263&S263&T263&U263)","v":""}]
[22,2031,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B264<ByProject!$J$34,B264>ByProject!$K$34),\"\",M264&N264&O264&P264&Q264&R264&S264&T264&U264)","v":""}]
[24,2050,11,"","","","","","","",null,null,"2050 ","Nigeria to Niger 10MW, ","","","","","","","",null,null,null,null,1,{"$f":"IF(OR(B266<ByProject!$J$34,B266>ByProject!$K$34),\"\",M266&N266&O266&P266&Q266&R266&S266&T266&U266)","v":""}]
[null,"CoN","cols:",{"$f":"COUNTIF($C$154:$BQ$154,$B$269)","v":3},"start:",{"$f":"HLOOKUP($B$269,$C$154:$BY$179,26,FALSE)","v":11}]
[1,{"$f":"B155","v":2010},{"$f":"IFERROR(HLOOKUP(C$271,OFFSET($B$154,$A272,$F$269,$A155,$D$269),$A155,FALSE),\"\")","v":""},{"$f":"IFERROR(HLOOKUP(D$271,OFFSET($B$154,$A272,$F$269,$A155,$D$269),$A155,FALSE),\"\")","v":""},"","","","","","",null,null,{"$f":"IF(N272=\"\",\"\",B272&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,C272)&\" to \"&OFFSET($B$153,0,C272)&\" \"&ROUND(OFFSET($B118,0,C272),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,D272)&\" to \"&OFFSET($B$153,0,D272)&\" \"&ROUND(OFFSET($B118,0,D272),0)&\"MW, \",\"\")","v":""},"","","","","","",null,null,null,null,{"$f":"IF(AA272<>\"\",1,0)","v":0},{"$f":"IF(OR(B272<ByProject!$J$34,B272>ByProject!$K$34),\"\",M272&N272&O272&P272&Q272&R272&S272&T272&U272)","v":""},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(AG272,$Z$272:$AA$295,2,FALSE),\"\")","v":""}]
[{"$f":"A272+1","v":2},{"$f":"B156","v":2011},{"$f":"IFERROR(HLOOKUP(C$271,OFFSET($B$154,$A273,$F$269,$A156,$D$269),$A156,FALSE),\"\")","v":""},"","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C273)&\" to \"&OFFSET($B$153,0,C273)&\" \"&ROUND(OFFSET($B119,0,C273),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,{"$f":"IF(AA273<>\"\",Z272+1,Z272)","v":0},{"$f":"IF(OR(B273<ByProject!$J$34,B273>ByProject!$K$34),\"\",M273&N273&O273&P273&Q273&R273&S273&T273&U273)","v":""},null,null,null,null,null,{"$f":"AG272+1","v":2},{"$f":"IFERROR(VLOOKUP(AG273,$Z$272:$AA$295,2,FALSE),\"\")","v":""}]
[6,2015,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B277<ByProject!$J$34,B277>ByProject!$K$34),\"\",M277&N277&O277&P277&Q277&R277&S277&T277&U277)","v":""},null,null,null,null,null,6,""]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B278<ByProject!$J$34,B278>ByProject!$K$34),\"\",M278&N278&O278&P278&Q278&R278&S278&T278&U278)","v":""},null,null,null,null,null,7,""]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B281<ByProject!$J$34,B281>ByProject!$K$34),\"\",M281&N281&O281&P281&Q281&R281&S281&T281&U281)","v":""},null,null,null,null,null,10,""]
[11,2020,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B282<ByProject!$J$34,B282>ByProject!$K$34),\"\",M282&N282&O282&P282&Q282&R282&S282&T282&U282)","v":""},null,null,null,null,null,11,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B286<ByProject!$J$34,B286>ByProject!$K$34),\"\",M286&N286&O286&P286&Q286&R286&S286&T286&U286)","v":""},null,null,null,null,null,15,""]
[16,2025,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B287<ByProject!$J$34,B287>ByProject!$K$34),\"\",M287&N287&O287&P287&Q287&R287&S287&T287&U287)","v":""},null,null,null,null,null,16,""]
[19,2028,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B290<ByProject!$J$34,B290>ByProject!$K$34),\"\",M290&N290&O290&P290&Q290&R290&S290&T290&U290)","v":""},null,null,null,null,null,19,""]
[21,2030,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B292<ByProject!$J$34,B292>ByProject!$K$34),\"\",M292&N292&O292&P292&Q292&R292&S292&T292&U292)","v":""},null,null,null,null,null,21,""]
[24,2050,11,13,"","","","","","",null,null,"2050 ","Nigeria to Niger 10MW, ","Niger to Burkina 19MW, ","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B295<ByProject!$J$34,B295>ByProject!$K$34),\"\",M295&N295&O295&P295&Q295&R295&S295&T295&U295)","v":""}]
[]
[]
[null,null,1,{"$f":"C300+1","v":2},{"$f":"D300+1","v":3},{"$f":"E300+1","v":4},{"$f":"F300+1","v":5},{"$f":"G300+1","v":6},{"$f":"H300+1","v":7},{"$f":"I300+1","v":8},null,null,null,{"$f":"C300","v":1},{"$f":"D300","v":2},{"$f":"E300","v":3},{"$f":"F300","v":4},{"$f":"G300","v":5},{"$f":"H300","v":6},{"$f":"I300","v":7},{"$f":"J300","v":8},null,null,null,null,null,null,null,null,null,null,null,"Summary"]
[4,2013,14,"","","","","","","",null,null,{"$f":"IF(N304=\"\",\"\",B304&\" \")","v":"2013 "},"Ghana to Burkina 332MW, ","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B304<ByProject!$J$34,B304>ByProject!$K$34),\"\",M304&N304&O304&P304&Q304&R304&S304&T304&U304)","v":"2013 Ghana to Burkina 332MW, "},null,null,null,null,null,4,"2016 Guinea to Mali 110MW, "]
[5,2014,"","","","","","","","",null,null,{"$f":"IF(N305=\"\",\"\",B305&\" \")","v":""},"","","","","","","","",null,null,null,null,2,{"$f":"IF(OR(B305<ByProject!$J$34,B305>ByProject!$K$34),\"\",M305&N305&O305&P305&Q305&R305&S305&T305&U305)","v":""},null,null,null,null,null,5,""]
[8,2017,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B308<ByProject!$J$34,B308>ByProject!$K$34),\"\",M308&N308&O308&P308&Q308&R308&S308&T308&U308)","v":""},null,null,null,null,null,8,""]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B310<ByProject!$J$34,B310>ByProject!$K$34),\"\",M310&N310&O310&P310&Q310&R310&S310&T310&U310)","v":""},null,null,null,null,null,10,""]
[13,2022,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B313<ByProject!$J$34,B313>ByProject!$K$34),\"\",M313&N313&O313&P313&Q313&R313&S313&T313&U313)","v":""},null,null,null,null,null,13,""]
[14,2023,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B314<ByProject!$J$34,B314>ByProject!$K$34),\"\",M314&N314&O314&P314&Q314&R314&S314&T314&U314)","v":""},null,null,null,null,null,14,""]
[16,2025,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B316<ByProject!$J$34,B316>ByProject!$K$34),\"\",M316&N316&O316&P316&Q316&R316&S316&T316&U316)","v":""},null,null,null,null,null,16,""]
[19,2028,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B319<ByProject!$J$34,B319>ByProject!$K$34),\"\",M319&N319&O319&P319&Q319&R319&S319&T319&U319)","v":""},null,null,null,null,null,19,""]
[22,2031,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B322<ByProject!$J$34,B322>ByProject!$K$34),\"\",M322&N322&O322&P322&Q322&R322&S322&T322&U322)","v":""},null,null,null,null,null,22,""]
[23,2040,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,4,{"$f":"IF(OR(B323<ByProject!$J$34,B323>ByProject!$K$34),\"\",M323&N323&O323&P323&Q323&R323&S323&T323&U323)","v":""}]
[]
[]
[{"$f":"A330+1","v":2},{"$f":"B215","v":2011},{"$f":"IFERROR(HLOOKUP(C$329,OFFSET($B$154,$A331,$F$327,$A156,$D$327),$A156,FALSE),\"\")","v":""},"","","","","","","",null,null,"",{"$f":"IFERROR(OFFSET($B$152,0,C331)&\" to \"&OFFSET($B$153,0,C331)&\" \"&ROUND(OFFSET($B119,0,C331),0)&\"MW, \",\"\")","v":""},"","","","","","","",null,null,null,null,{"$f":"IF(AA331<>\"\",Z330+1,Z330)","v":0},{"$f":"IF(OR(B331<ByProject!$J$34,B331>ByProject!$K$34),\"\",M331&N331&O331&P331&Q331&R331&S331&T331&U331)","v":""},null,null,null,null,null,{"$f":"AG330+1","v":2},{"$f":"IFERROR(VLOOKUP(AG331,$Z$330:$AA$353,2,FALSE),\"\")","v":""}]
[5,2014,"","","","","","","","",null,null,{"$f":"IF(N334=\"\",\"\",B334&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B334<ByProject!$J$34,B334>ByProject!$K$34),\"\",M334&N334&O334&P334&Q334&R334&S334&T334&U334)","v":""},null,null,null,null,null,5,""]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B336<ByProject!$J$34,B336>ByProject!$K$34),\"\",M336&N336&O336&P336&Q336&R336&S336&T336&U336)","v":""},null,null,null,null,null,7,""]
[8,2017,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B337<ByProject!$J$34,B337>ByProject!$K$34),\"\",M337&N337&O337&P337&Q337&R337&S337&T337&U337)","v":""},null,null,null,null,null,8,""]
[11,2020,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B340<ByProject!$J$34,B340>ByProject!$K$34),\"\",M340&N340&O340&P340&Q340&R340&S340&T340&U340)","v":""},null,null,null,null,null,11,""]
[13,2022,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B342<ByProject!$J$34,B342>ByProject!$K$34),\"\",M342&N342&O342&P342&Q342&R342&S342&T342&U342)","v":""},null,null,null,null,null,13,""]
[16,2025,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B345<ByProject!$J$34,B345>ByProject!$K$34),\"\",M345&N345&O345&P345&Q345&R345&S345&T345&U345)","v":""},null,null,null,null,null,16,""]
[17,2026,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B346<ByProject!$J$34,B346>ByProject!$K$34),\"\",M346&N346&O346&P346&Q346&R346&S346&T346&U346)","v":""},null,null,null,null,null,17,""]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B349<ByProject!$J$34,B349>ByProject!$K$34),\"\",M349&N349&O349&P349&Q349&R349&S349&T349&U349)","v":""},null,null,null,null,null,20,""]
[23,2040,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B352<ByProject!$J$34,B352>ByProject!$K$34),\"\",M352&N352&O352&P352&Q352&R352&S352&T352&U352)","v":""}]
[]
[]
[]
[{"$f":"A359+1","v":2},{"$f":"B273","v":2011},"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,{"$f":"IF(AA360<>\"\",Z359+1,Z359)","v":0},{"$f":"IF(OR(B360<ByProject!$J$34,B360>ByProject!$K$34),\"\",M360&N360&O360&P360&Q360&R360&S360&T360&U360)","v":""},null,null,null,null,null,{"$f":"AG359+1","v":2},{"$f":"IFERROR(VLOOKUP(AG360,$Z$359:$AA$382,2,FALSE),\"\")","v":""}]
[5,2014,"","","","","","","","",null,null,{"$f":"IF(N363=\"\",\"\",B363&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B363<ByProject!$J$34,B363>ByProject!$K$34),\"\",M363&N363&O363&P363&Q363&R363&S363&T363&U363)","v":""},null,null,null,null,null,5,""]
[6,2015,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B364<ByProject!$J$34,B364>ByProject!$K$34),\"\",M364&N364&O364&P364&Q364&R364&S364&T364&U364)","v":""},null,null,null,null,null,6,""]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B368<ByProject!$J$34,B368>ByProject!$K$34),\"\",M368&N368&O368&P368&Q368&R368&S368&T368&U368)","v":""},null,null,null,null,null,10,""]
[11,2020,{"$f":"IFERROR(HLOOKUP(C$358,OFFSET($B$154,$A369,$F$356,$A165,$D$356),$A165,FALSE),\"\")","v":""},"","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B369<ByProject!$J$34,B369>ByProject!$K$34),\"\",M369&N369&O369&P369&Q369&R369&S369&T369&U369)","v":""},null,null,null,null,null,11,""]
[14,2023,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B372<ByProject!$J$34,B372>ByProject!$K$34),\"\",M372&N372&O372&P372&Q372&R372&S372&T372&U372)","v":""},null,null,null,null,null,14,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B373<ByProject!$J$34,B373>ByProject!$K$34),\"\",M373&N373&O373&P373&Q373&R373&S373&T373&U373)","v":""},null,null,null,null,null,15,""]
[18,2027,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B376<ByProject!$J$34,B376>ByProject!$K$34),\"\",M376&N376&O376&P376&Q376&R376&S376&T376&U376)","v":""},null,null,null,null,null,18,""]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B378<ByProject!$J$34,B378>ByProject!$K$34),\"\",M378&N378&O378&P378&Q378&R378&S378&T378&U378)","v":""},null,null,null,null,null,20,""]
[23,2040,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B381<ByProject!$J$34,B381>ByProject!$K$34),\"\",M381&N381&O381&P381&Q381&R381&S381&T381&U381)","v":""}]
[]
[]
[null,null,1,{"$f":"C387+1","v":2},{"$f":"D387+1","v":3},{"$f":"E387+1","v":4},{"$f":"F387+1","v":5},{"$f":"G387+1","v":6},{"$f":"H387+1","v":7},{"$f":"I387+1","v":8},null,null,null,{"$f":"C387","v":1},{"$f":"D387","v":2},{"$f":"E387","v":3},{"$f":"F387","v":4},{"$f":"G387","v":5},{"$f":"H387","v":6},{"$f":"I387","v":7},{"$f":"J387","v":8},null,null,null,null,null,null,null,null,null,null,null,"Summary"]
[{"$f":"A389+1","v":3},2012,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B390<ByProject!$J$34,B390>ByProject!$K$34),\"\",M390&N390&O390&P390&Q390&R390&S390&T390&U390)","v":""},null,null,null,null,null,{"$f":"AG389+1","v":3},""]
[4,2013,"","","","","","","","",null,null,{"$f":"IF(N391=\"\",\"\",B391&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B391<ByProject!$J$34,B391>ByProject!$K$34),\"\",M391&N391&O391&P391&Q391&R391&S391&T391&U391)","v":""},null,null,null,null,null,4,""]
[8,2017,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B395<ByProject!$J$34,B395>ByProject!$K$34),\"\",M395&N395&O395&P395&Q395&R395&S395&T395&U395)","v":""},null,null,null,null,null,8,""]
[9,2018,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B396<ByProject!$J$34,B396>ByProject!$K$34),\"\",M396&N396&O396&P396&Q396&R396&S396&T396&U396)","v":""},null,null,null,null,null,9,""]
[12,2021,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B399<ByProject!$J$34,B399>ByProject!$K$34),\"\",M399&N399&O399&P399&Q399&R399&S399&T399&U399)","v":""},null,null,null,null,null,12,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B402<ByProject!$J$34,B402>ByProject!$K$34),\"\",M402&N402&O402&P402&Q402&R402&S402&T402&U402)","v":""},null,null,null,null,null,15,""]
[17,2026,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B404<ByProject!$J$34,B404>ByProject!$K$34),\"\",M404&N404&O404&P404&Q404&R404&S404&T404&U404)","v":""},null,null,null,null,null,17,""]
[18,2027,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B405<ByProject!$J$34,B405>ByProject!$K$34),\"\",M405&N405&O405&P405&Q405&R405&S405&T405&U405)","v":""},null,null,null,null,null,18,""]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B407<ByProject!$J$34,B407>ByProject!$K$34),\"\",M407&N407&O407&P407&Q407&R407&S407&T407&U407)","v":""},null,null,null,null,null,20,""]
[23,2040,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B410<ByProject!$J$34,B410>ByProject!$K$34),\"\",M410&N410&O410&P410&Q410&R410&S410&T410&U410)","v":""}]
[24,2050,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B411<ByProject!$J$34,B411>ByProject!$K$34),\"\",M411&N411&O411&P411&Q411&R411&S411&T411&U411)","v":""}]
[]
[]
[null,"Ing","cols:",{"$f":"COUNTIF($C$154:$BQ$154,$B$414)","v":1},"start:",{"$f":"HLOOKUP($B$414,$C$154:$BY$179,26,FALSE)","v":23}]
[]
[null,null,1,{"$f":"C416+1","v":2},{"$f":"D416+1","v":3},{"$f":"E416+1","v":4},{"$f":"F416+1","v":5},{"$f":"G416+1","v":6},{"$f":"H416+1","v":7},{"$f":"I416+1","v":8},null,null,null,{"$f":"C416","v":1},{"$f":"D416","v":2},{"$f":"E416","v":3},{"$f":"F416","v":4},{"$f":"G416","v":5},{"$f":"H416","v":6},{"$f":"I416","v":7},{"$f":"J416","v":8},null,null,null,null,null,null,null,null,null,null,null,"Summary"]
[1,{"$f":"B330","v":2010},{"$f":"IFERROR(HLOOKUP(C$416,OFFSET($B$154,$A417,$F$414,$A155,$D$414),$A155,FALSE),\"\")","v":""},"","","","","","","",null,null,{"$f":"IF(N417=\"\",\"\",B417&\" \")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,C417)&\" to \"&OFFSET($B$153,0,C417)&\" \"&ROUND(OFFSET($B118,0,C417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,D417)&\" to \"&OFFSET($B$153,0,D417)&\" \"&ROUND(OFFSET($B292,0,D417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,E417)&\" to \"&OFFSET($B$153,0,E417)&\" \"&ROUND(OFFSET($B292,0,E417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,F417)&\" to \"&OFFSET($B$153,0,F417)&\" \"&ROUND(OFFSET($B292,0,F417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,G417)&\" to \"&OFFSET($B$153,0,G417)&\" \"&ROUND(OFFSET($B292,0,G417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,H417)&\" to \"&OFFSET($B$153,0,H417)&\" \"&ROUND(OFFSET($B292,0,H417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,I417)&\" to \"&OFFSET($B$153,0,I417)&\" \"&ROUND(OFFSET($B292,0,I417),0)&\"MW, \",\"\")","v":""},{"$f":"IFERROR(OFFSET($B$152,0,J417)&\" to \"&OFFSET($B$153,0,J417)&\" \"&ROUND(OFFSET($B292,0,J417),0)&\"MW, \",\"\")","v":""},null,null,null,null,{"$f":"IF(AA417<>\"\",1,0)","v":0},{"$f":"IF(OR(B417<ByProject!$J$34,B417>ByProject!$K$34),\"\",M417&N417&O417&P417&Q417&R417&S417&T417&U417)","v":""},null,null,null,null,null,1,{"$f":"IFERROR(VLOOKUP(AG417,$Z$417:$AA$440,2,FALSE),\"\")","v":""}]
[{"$f":"A417+1","v":2},{"$f":"B331","v":2011},"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,{"$f":"IF(AA418<>\"\",Z417+1,Z417)","v":0},{"$f":"IF(OR(B418<ByProject!$J$34,B418>ByProject!$K$34),\"\",M418&N418&O418&P418&Q418&R418&S418&T418&U418)","v":""},null,null,null,null,null,{"$f":"AG417+1","v":2},{"$f":"IFERROR(VLOOKUP(AG418,$Z$417:$AA$440,2,FALSE),\"\")","v":""}]
[{"$f":"A418+1","v":3},2012,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B419<ByProject!$J$34,B419>ByProject!$K$34),\"\",M419&N419&O419&P419&Q419&R419&S419&T419&U419)","v":""},null,null,null,null,null,{"$f":"AG418+1","v":3},""]
[4,2013,"","","","","","","","",null,null,{"$f":"IF(N420=\"\",\"\",B420&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B420<ByProject!$J$34,B420>ByProject!$K$34),\"\",M420&N420&O420&P420&Q420&R420&S420&T420&U420)","v":""},null,null,null,null,null,4,""]
[5,2014,"","","","","","","","",null,null,{"$f":"IF(N421=\"\",\"\",B421&\" \")","v":""},"","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B421<ByProject!$J$34,B421>ByProject!$K$34),\"\",M421&N421&O421&P421&Q421&R421&S421&T421&U421)","v":""},null,null,null,null,null,5,""]
[6,2015,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B422<ByProject!$J$34,B422>ByProject!$K$34),\"\",M422&N422&O422&P422&Q422&R422&S422&T422&U422)","v":""},null,null,null,null,null,6,""]
[7,2016,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B423<ByProject!$J$34,B423>ByProject!$K$34),\"\",M423&N423&O423&P423&Q423&R423&S423&T423&U423)","v":""},null,null,null,null,null,7,""]
[8,2017,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B424<ByProject!$J$34,B424>ByProject!$K$34),\"\",M424&N424&O424&P424&Q424&R424&S424&T424&U424)","v":""},null,null,null,null,null,8,""]
[9,2018,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B425<ByProject!$J$34,B425>ByProject!$K$34),\"\",M425&N425&O425&P425&Q425&R425&S425&T425&U425)","v":""},null,null,null,null,null,9,""]
[10,2019,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B426<ByProject!$J$34,B426>ByProject!$K$34),\"\",M426&N426&O426&P426&Q426&R426&S426&T426&U426)","v":""},null,null,null,null,null,10,""]
[11,2020,{"$f":"IFERROR(HLOOKUP(C$416,OFFSET($B$154,$A427,$F$414,$A165,$D$414),$A165,FALSE),\"\")","v":""},"","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B427<ByProject!$J$34,B427>ByProject!$K$34),\"\",M427&N427&O427&P427&Q427&R427&S427&T427&U427)","v":""},null,null,null,null,null,11,""]
[12,2021,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B428<ByProject!$J$34,B428>ByProject!$K$34),\"\",M428&N428&O428&P428&Q428&R428&S428&T428&U428)","v":""},null,null,null,null,null,12,""]
[13,2022,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B429<ByProject!$J$34,B429>ByProject!$K$34),\"\",M429&N429&O429&P429&Q429&R429&S429&T429&U429)","v":""},null,null,null,null,null,13,""]
[14,2023,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B430<ByProject!$J$34,B430>ByProject!$K$34),\"\",M430&N430&O430&P430&Q430&R430&S430&T430&U430)","v":""},null,null,null,null,null,14,""]
[15,2024,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B431<ByProject!$J$34,B431>ByProject!$K$34),\"\",M431&N431&O431&P431&Q431&R431&S431&T431&U431)","v":""},null,null,null,null,null,15,""]
[16,2025,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B432<ByProject!$J$34,B432>ByProject!$K$34),\"\",M432&N432&O432&P432&Q432&R432&S432&T432&U432)","v":""},null,null,null,null,null,16,""]
[17,2026,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B433<ByProject!$J$34,B433>ByProject!$K$34),\"\",M433&N433&O433&P433&Q433&R433&S433&T433&U433)","v":""},null,null,null,null,null,17,""]
[18,2027,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B434<ByProject!$J$34,B434>ByProject!$K$34),\"\",M434&N434&O434&P434&Q434&R434&S434&T434&U434)","v":""},null,null,null,null,null,18,""]
[19,2028,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B435<ByProject!$J$34,B435>ByProject!$K$34),\"\",M435&N435&O435&P435&Q435&R435&S435&T435&U435)","v":""},null,null,null,null,null,19,""]
[20,2029,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B436<ByProject!$J$34,B436>ByProject!$K$34),\"\",M436&N436&O436&P436&Q436&R436&S436&T436&U436)","v":""},null,null,null,null,null,20,""]
[21,2030,{"$f":"IFERROR(HLOOKUP(C$416,OFFSET($B$154,$A437,$F$414,$A175,$D$414),$A175,FALSE),\"\")","v":""},"","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B437<ByProject!$J$34,B437>ByProject!$K$34),\"\",M437&N437&O437&P437&Q437&R437&S437&T437&U437)","v":""},null,null,null,null,null,21,""]
[22,2031,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B438<ByProject!$J$34,B438>ByProject!$K$34),\"\",M438&N438&O438&P438&Q438&R438&S438&T438&U438)","v":""},null,null,null,null,null,22,""]
[23,2040,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B439<ByProject!$J$34,B439>ByProject!$K$34),\"\",M439&N439&O439&P439&Q439&R439&S439&T439&U439)","v":""}]
[24,2050,"","","","","","","","",null,null,"","","","","","","","","",null,null,null,null,0,{"$f":"IF(OR(B440<ByProject!$J$34,B440>ByProject!$K$34),\"\",M440&N440&O440&P440&Q440&R440&S440&T440&U440)","v":""}]

{"sheet":"RawBUw","index":13,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"BUw",{"$f":"C1&\"Primaire\"","v":"BUwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":213}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"BUwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"H","H","H","H","O","O","O","O","O","O","O","O","S","S","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"BUwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","",{"$f":"MID(INDIRECT(S6&$C$3),3,3)","v":""},"","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"BUwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"BUwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"BUwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"BUwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"BUwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"BUwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[null,{"$f":"$C$1&\"FinaleShp\"","v":"BUwFinaleShp"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B13,$B$247:$B$637)+3)","v":514}]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":12.129729374626233},{"$f":"BA189","v":0},{"$f":"N44","v":12.571130000000002},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":24.700859374626233},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":11.25},{"$f":"H16/I16*1000","v":2195.631944411221},{"$f":"J16/8.76","v":250.6429160286782},{"$f":"P102","v":0.350073252},{"$f":"Y218","v":0.12181655552350874},null,null,{"$f":"SUM(L16:O16)","v":0.47188980752350873},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":84},{"$f":"P16/(Q16+eps)*1000","v":5.6177358031825166},{"$f":"R16/8.76","v":0.64129404145919144},{"$f":"L16+D16","v":12.479802626626233},{"$f":"M16+E16","v":0.12181655552350874},{"$f":"N16+F16","v":12.571130000000002},0,25.172749182149744,{"$f":"Z218","v":3.8325000000000004E-3},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":79.006388943610219},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:AA16)-AB16","v":104.18297062575996},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":84},{"$f":"AC16/AD16*1000","v":1240.2734598304758},{"$f":"AE16/8.76","v":141.58372829115021},{"$f":"BA131","v":0},{"$f":"Y160","v":0.82336100000000001},{"$f":"Z160","v":4.2019043375608814E-2},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0.86538004337560881}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":16.024425374626233},{"$f":"BA190","v":6.0131745139607249},{"$f":"N45","v":180.12025000000003},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":202.15784988858698},134,{"$f":"H17/I17*1000","v":1508.6406708103507},{"$f":"J17/8.76","v":172.21925465871584},{"$f":"P103","v":0.34037593199999999},0.12181655552350874,null,null,{"$f":"SUM(L17:O17)","v":0.46219248752350872},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":84.5},5.4697335795125612,{"$f":"R17/8.76","v":0.62439881044663947},{"$f":"L17+D17","v":16.364801306626234},6.1349910694842338,180.12025000000003,0,202.62004237611049,{"$f":"Z219","v":0.24132486},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":53.360620526562101},{"$f":"SUM(X17:AA17)-AB17","v":149.50074670954837},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":84.5},{"$f":"AC17/AD17*1000","v":1769.2396060301583},{"$f":"AE17/8.76","v":201.96799155595414},{"$f":"BA132","v":62.35425},{"$f":"Y161","v":0},{"$f":"Z161","v":2.6038360798997267},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},64.958086079899729]
[null,3,2012,16.403809368237582,8.1800842487213465,85.201319999999996,0,109.78521361695893,64.66,1697.8845285641653,193.82243476759879,0.37819548000000003,0.57018337333272573,null,null,0.94837885333272576,90.8,10.444701026743159,1.1923174688062967,16.78200484823758,8.7502676220540714,85.201319999999996,0,110.73359247029165,0.79456704,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":38.84148708749786},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},150.36964659778951,90.800000000000011,1656.0533766276376,189.04718911274404,22.47,3.0305219999999999,6.0656770146474566,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},31.566199014647456]
[null,4,2013,11.309869368237583,12.080521771290467,7.6796100000000012,0,31.070001139528049,5.5600000000000005,5588.1297013539652,637.91434946963079,0.52850394000000001,1.8037039565749784,null,null,2.3322078965749782,98.2,23.74957124579921,2.7111382700684028,11.838373308237584,13.884225727865445,7.6796100000000012,0,33.402209036103031,1.24325862,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":3.0697864973309961},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":83.945482834096566},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},121.66073698753058,98.2,1238.9077086306577,141.4278206199381,40.445999999999998,8.337394999999999,4.9193975113608488,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":33.479999999999997},87.182792511360844]
[null,5,2014,11.654249772967312,14.706377771939618,7.5763499999999997,0,33.936977544906931,8.0300000000000011,4226.2736668626312,482.45133183363373,0.64942549199999999,4.4703679057009627,null,null,5.1197933977009624,106.4,48.118358996426487,5.4929633557564488,12.303675264967312,19.176745677640582,7.5763499999999997,0,39.056770942607891,2.0810676479999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":3.0697864973309961},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":85.233201568882976},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},129.44082665682186,106.4,1216.5491227144912,138.87547062950813,26.218500000000027,24.383733000000017,9.1856318037856912,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},59.78786480378573]
[null,6,2015,11.654249772967312,14.706377771939618,7.9261500000000007,0,34.286777544906933,8.0300000000000011,4269.8353106982468,487.42412222582726,0.67777160400000014,4.9774129424594609,null,null,5.655184546459461,115.2,49.0901436281993,5.6038976744519751,12.332021376967312,19.68379071439908,7.9261500000000007,0,39.941962091366392,4.7353774319999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":91.799244714314369},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},150.66701157517872,115.2,1307.8733643678709,149.30061237076151,0,4.3582440000000027,29.101515445844448,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":121.285},154.74475944584447]
[null,7,2016,11.654249772967312,14.706377771939618,8.4031500000000001,0,34.76377754490693,8.0300000000000011,4329.2375522922694,494.20520003336412,0.74582996400000001,6.2549274415496479,null,null,7.0007574055496482,124.49,56.235500080225677,6.4195776347289586,12.400079736967312,20.961305213489265,8.4031500000000001,0,41.764534950456579,7.6446356280000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":94.977597177757559},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":3.2902205397421249},155.28697455396997,124.5,1247.2849361764654,142.38412513429969,0,12.447050000000008,31.8967374634232,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},44.343787463423212]
[null,8,2017,11.654249772967312,14.706377771939618,8.9278500000000012,0,35.288477544906932,8.0300000000000011,4394.5800180456945,501.66438562165462,0.79440512399999996,6.8568908296031834,null,null,7.6512959536031833,134.39999999999998,56.929285364835501,6.4987768681319062,12.448654896967312,21.563268601542802,8.9278500000000012,0,42.939773498510114,11.142649044000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":119.03835525349439},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":93.95612078581695},93.355084347685505,134.4,694.60628234885041,79.292954606033149,0,4.9646630000000016,38.351774939430008,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},43.31643793943001]
[null,9,2018,11.391106937770623,14.706377771939618,9.4604999999999997,0,35.55798470971024,8.0300000000000011,4428.1425541357703,505.49572535796466,0.86584788000000001,8.1861544000826925,null,null,9.0520022800826929,144.89999999999998,62.470685158440219,7.1313567532466005,12.256954817770623,22.89253217202231,9.4604999999999997,0,44.60998698979293,14.399978394000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":111.21828741138839},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":0},184.41868013267927,144.9,1272.7307117507196,145.28889403547026,0,12.867096000000009,35.712945400207083,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},48.580041400207094]
[null,10,2019,11.487540964797649,15.041766542154065,10.449910000000001,0,36.979217506951713,8.58,4309.9321103673319,492.0013824620242,1.030608792,9.9152330932398272,null,null,10.945841885239828,156.10999999999999,70.116212187167164,8.0041338113204521,12.51814975679765,24.956999635393892,10.449910000000001,0,47.925059392191542,17.574154319999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":145.31793044332557},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":155.02825800991292},69.979313483102146,156.1,448.2979723453052,51.175567619327076,3.4778493750000035,17.168162000000013,34.801261817718782,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},55.447273192718797]
[null,11,2020,11.315572118790151,15.36484746759,16.620369999999998,0,43.300789586380148,9.1000000000000014,4758.3285259758395,543.18818789678539,1.55232774,12.647964973366777,null,null,14.200292713366778,168,84.525551860247162,9.6490356004848366,12.86789985879015,28.012812440956779,16.620369999999998,0,57.501082299746926,18.274147524,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":162.93927821314279},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":237.53576001671391},15.369175357673754,168,91.483186652819953,10.443286147582187,3.350221875000003,24.704966000000013,7.6746366083515678,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},35.729824483351585]
[null,12,2021,11.117562749179484,16.616882090030494,23.027960000000004,0,50.762404839209978,9.67,5249.4730960920351,599.2549196452095,1.940030352,15.64268216759657,null,null,17.582712519596569,180.9,97.195757427443951,11.095406099023283,13.057593101179485,32.259564257627062,23.027960000000004,0,68.345117358806547,19.236662160000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":134.35619339474295},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},236.12840025104742,180.89999999999998,1305.2979560588583,149.00661598845414,12.983105625000004,25.388847000000013,10.552888255640529,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},48.924840880640545]
[null,13,2022,11.818901127557861,19.07229712334361,28.975159999999999,0,59.86635825090147,13.67,4379.3970922385861,499.93117491308061,2.2791690359999999,18.524553040999582,null,null,20.803722076999581,194.59,106.91054050018229,12.204399600477432,14.09807016355786,37.596850164343195,28.975159999999999,0,80.670080327901047,20.876573142000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":140.69966310345225},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},256.43674391085125,194.6,1317.7633294493899,150.42960381842352,25.461686250000025,28.008002000000012,17.979775782073119,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},71.449464032073152]
[null,14,2023,15.214250877867261,31.250909531681096,25.91498,0,72.38014040954836,33.47,2162.5378072766166,246.86504649276446,1.9854705959999999,18.911642326572313,null,null,20.897112922572312,209.1,99.938368826269382,11.408489592039883,17.19972147386726,50.162551858253408,25.91498,0,93.277253332120665,28.617467591999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":137.8395642055641},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},273.92471246718276,209.10000000000002,1310.0177545058953,149.54540576551315,126.2874112500001,16.821519000000013,84.870183864464309,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},227.97911411446444]
[null,15,2024,18.710422694083476,43.515676853468165,22.79269,0,85.018789547551648,53.41,1591.8140712891154,181.71393507866614,1.6940321640000002,19.472552521027154,null,null,21.166584685027154,224.6,94.241249706521543,10.758133528141729,20.404454858083476,62.988229374495319,22.79269,0,106.18537423257879,36.668335955999993,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":135.50479166813054},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},292.54892919420729,224.6,1302.5330774452684,148.69099057594389,127.18080375000011,18.056181000000016,88.268698499212718,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},233.50568324921284]
[null,16,2025,21.599654926392802,55.49736374534946,23.199449999999999,0,100.29646867174226,72.89,1375.9976494957093,157.07735724836866,1.619562384,21.168407006679757,null,null,22.787969390679756,241.3,94.438331494966306,10.780631449197067,23.2192173103928,76.665770752029218,23.199449999999999,0,123.08443806242201,43.109060255999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":133.63462195782773},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},314.01854761374773,241.3,1301.3615732024355,148.55725721488989,124.2453712500001,21.084404000000017,70.615283426493846,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},215.94505867649397]
[null,17,2026,24.215647077744155,64.669785066535425,25.01193,0,113.89736214427958,87.81,1297.0887386889829,148.06949071792042,1.6433448480000001,22.318347132325833,null,null,23.961691980325835,258.89999999999998,92.551919580534246,10.565287623348658,25.858991925744157,86.988132198861251,25.01193,0,137.85905412460542,49.260054125999993,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":135.80947264889815},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},337.11900823700154,258.89999999999998,1302.1205416647415,148.64389745031295,95.114394375000074,13.67262600000001,67.438715779943607,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},176.22573615494369]
[null,{"$f":"B61","v":18},2027,26.5107769209874,72.719115551682179,27.632779999999997,0,126.86267247266957,100.9,1257.3109263891929,143.52864456497636,1.808603424,24.981889189067303,null,null,26.790492613067304,277.61,96.504061856929724,11.016445417457732,28.319380344987401,97.701004740749482,27.632779999999997,0,153.65316508573687,54.75303095999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":139.50499210801635},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},362.10161549125121,277.60000000000002,1304.4006321730949,148.90418175491951,83.468385000000069,29.402493000000025,60.224300547700025,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},173.09517854770013]
[null,19,2028,28.963566956060973,82.245387410250359,30.637649999999997,0,141.84660436631134,116.39,1218.7181404442938,139.12307539318422,1.9814652000000001,27.853048384687316,null,null,29.834513584687315,297.51,100.28070849277169,11.447569462645172,30.945032156060972,110.09843579493767,30.637649999999997,0,171.68111795099867,60.512113379999988,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":141.59120108507267},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},387.97485975356926,297.5,1304.1171756422495,148.87182370345315,98.783685000000091,31.577866000000022,63.141848404353844,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},193.50339940435396]
[null,20,2029,30.202258752340914,87.719301375493501,39.203440000000001,0,157.12500012783443,125.29,1254.0905110370693,143.16101724167459,2.5362467280000001,32.411352489928134,null,null,34.947599217928136,318.59000000000003,109.694589336863,12.522213394619065,32.738505480340912,120.13065386542164,39.203440000000001,0,192.07259934576257,63.159021401999993,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":148.95080477433856},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},418.37285285959911,318.60000000000002,1313.1602412416794,149.90413712804559,56.762330625000047,43.770676000000023,29.020363467101088,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},129.55337009210115]
[null,21,2030,30.432119786431247,93.181515979359645,48.85304,0,172.46667576579088,133.27000000000001,1294.1147727604928,147.72999689046722,3.1901180399999998,39.053208802925255,null,null,42.243326842925256,339.19999999999993,124.53810979268835,14.216679200078579,33.622237826431245,132.2347247822849,48.85304,0,214.71000260871614,64.172963369999991,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":154.79114570779726},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":0},447.86453902401138,339.20000000000005,1320.3553626887126,150.72549802382565,56.410092500000047,73.507515000000041,11.116730993800955,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},141.03433849380104]
[null,22,2031,28.640338543679203,93.696650868112968,66.152240000000006,0,188.48922941179217,133.51000000000002,1411.7985874600565,161.16422231279185,4.20716862,39.463099645708937,null,null,43.670268265708934,362.50000000000006,120.46970555725305,13.752249492837107,32.847507163679204,133.1597505138219,66.152240000000006,0,232.15949767750109,64.497353177999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":169.68773407359072},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":0},480.53501226658977,362.5,1325.6138269423166,151.32577933131469,5.1434900000000052,16.111268000000003,3.5565686661337024,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},24.811326666133713]
[null,23,2040,28.116776782653396,98.221763638069717,139.86464000000001,0,266.20318042072313,153.88999999999999,1729.8276718482236,197.46891231144107,7.6523941080000002,34.048651368010816,null,null,41.701045476010819,659.30000000000007,63.250486084298963,7.2203751237784202,35.769170890653399,132.27041500608053,139.86464000000001,0,307.90422589673392,72.480766913999986,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":14.190427337497956},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":403.68847013819692},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":69.677458622046458},728.58643166438242,659.3,1105.0909019632677,126.15192944786162,678.31688031250064,472.66871900000024,831.52677796606486,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},1982.5123772785657]
[null,24,2050,31.838287582653397,99.367646202288796,283.04414000000003,0,414.25007378494223,178.88,2315.7987130195784,264.36058367803406,14.255279640000001,36.981048337908497,null,null,51.236327977908502,1281,39.997133471903616,4.5658828164273535,46.093567222653398,136.3486945401973,283.04414000000003,0,465.48640176285073,89.661101417999987,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":14.53151472609029},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":876.39672726698006},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":137.72054946327432},1308.3551957106465,1281,1021.3545633962892,116.59298668907411,1399.5068062500013,648.77789000000018,1883.6300606159023,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":3.72},3935.6347568659035]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"BUwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":3.6172499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":8.9538800000000016},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":12.571130000000002},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":54.944854286400002},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":3.1243499999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":176.99590000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":180.12025000000003},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":885.20951554560008},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":3.7683},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":81.433019999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},85.201319999999996,414.11939588640007,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":6.3997500000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":1.2798600000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},7.6796100000000012,25.138348444800002,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":7.5763499999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},7.5763499999999997,22.260855585599995,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":7.9261500000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},7.9261500000000007,23.288639054399997,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":8.4031500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},8.4031500000000001,24.690161966399994,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":8.9278500000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},8.9278500000000012,26.231837169599995,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":9.4604999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},9.4604999999999997,27.796871087999996,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":6.7209999999999992E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":10.382700000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},10.449910000000001,30.506482051199995,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0.13206999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":16.488299999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},16.620369999999998,48.445975324799988,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0.20351},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":22.824450000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},23.027960000000004,67.062871339199987,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0.69701000000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":28.27815},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},28.975159999999999,83.086949966399985,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":3.1461799999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":22.768799999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},25.91498,66.899360332799986,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":5.6127399999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":17.179950000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},22.79269,50.47818354719999,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":8.0228999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":15.176549999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},23.199449999999999,44.591787316799994,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":9.8671800000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":15.14475},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},25.01193,44.498352455999992,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":11.486330000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":16.146449999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},27.632779999999997,47.44155057119999,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":13.402049999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":17.235599999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},30.637649999999997,50.64169455359999,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":14.502789999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":24.700650000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},39.203440000000001,72.575528126399988,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":15.470990000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":33.38205},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},48.85304,98.083245124799987,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":15.470990000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":50.681249999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},66.152240000000006,148.91180939999998,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":15.470990000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":124.39364999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},139.86464000000001,365.4938167343999,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":15.470990000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":267.57315},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},283.04414000000003,786.18427748639988,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"BUwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFEXDI","EPHYDEXDABag","EPHYDEXDAKom","EPHYDEXRONio","EPHYDEXROTou","EPODSNUOua","EPODSNUDie","EPODSNUGao","EPODSNUDor","EPODSNUGor","EPODSNUDia","EPOHFNCKom","EPOHFNCBob","EPSOLNUOua","EPSOLNUMan","EPHYDNUDANou","EPHYDNUDABou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNNIwBUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":8.0446523902988076},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":12.129729374626233}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":8.0446523902988076},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.8946959999999997},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":16.024425374626233}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.8946959999999997},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.2815879999999999},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},16.403809368237582]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.2344000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.309869368237583]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.654249772967312]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.654249772967312]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.654249772967312]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":7.1424483839101569},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.654249772967312]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.8793055487134671},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.391106937770623]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.8793055487134671},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":9.6434027027027039E-2},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.487540964797649]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2972746854578154},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.18760801621621626},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.315572118790151]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.99932459692822984},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.28754873513513513},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.117562749179484]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.99932459692822984},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.98888711351351355},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.818901127557861]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":4.4605120864864878},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.214250877867261]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.6161627135167773},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":7.9566839027027045},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},18.710422694083476]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.0898770431233968},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":11.372201805405407},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},21.599654926392802]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.0898770431233968},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":13.988193956756758},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},24.215647077744155]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.0898770431233968},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":16.283323800000005},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},26.5107769209874]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.92304937426465594},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":5.826734207926707},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":18.99925667027027},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.963566956060973]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.60126327865270357},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":5.826734207926707},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":20.559734562162163},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.202258752340914]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.60126327865270357},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":4.6613873663413656},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.2337999999999997E-2},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.42672440472972972},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},30.432119786431247]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.48565864430322442},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":2.9404332241550128},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.11466839999999999},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0.37917153851351343},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.640338543679203]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.3201735999999995},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.116776782653396]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3825003221256094},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.1868861272415172},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.16081166941391636},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.7604180088567054E-2},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":6.0416843999999994},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.0761964459459459},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},31.838287582653397]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"BUwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.21334103999999998},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":0.350073252}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.21818969999999999},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11054944799999999},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":0.34037593199999999}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.21818969999999999},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.148368996},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.37819548000000003]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.20849238},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.26473683600000003},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.52850394000000001]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16485444000000002},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.7455175999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":8.6011199999999996E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.38110467600000003},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.64942549199999999]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16000578000000001},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.8841600000000016E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.39855985200000005},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.67777160400000014]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16000578000000001},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.3273568000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.13780799999999999},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.42474261600000002},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.74582996400000001]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16000578000000001},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.15729119999999999},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.44801618399999998},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.79440512399999996]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16000578000000001},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.4910351999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.19673279999999999},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.47419894799999995},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.86584788000000001]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.23758434},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.24900480000000003},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.50329090799999998},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.030608792]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.39759011999999994},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.9456332000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.29652480000000003},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.808756488},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.55232774]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.34425485999999994},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.818392E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.35354880000000005},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.184042772},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.940030352]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.2909196},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.41437440000000003},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.506963528},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.2791690359999999]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.23758434},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.47947680000000004},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.1898611639999999},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.9854705959999999]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.18424907999999998},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.0185075999999989E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.55265760000000008},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.86694040800000005},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.6940321640000002]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.12606516000000001},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10473105599999999},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.63819360000000003},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.75057256800000005},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.619562384]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":6.7881240000000009E-2},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11927703599999999},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.70852320000000013},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.74766337199999999},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.6433448480000001]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13673221199999999},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.80784},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.79130131200000009},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.808603424]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":7.7578559999999991E-2},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15418738800000001},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.91476000000000013},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.83493925199999997},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.9814652000000001]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.171642564},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0292832000000001},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.2480450840000001},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.5362467280000001]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.10182185999999999},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.19200693600000002},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1827728000000002},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.7135164439999999},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.1901180399999998]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.10667051999999999},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.20655291599999998},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.264032},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.6299131839999998},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.20716862]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.19394640000000002},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.37528628400000003},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.3004432000000001},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.7827182239999999},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.6523941080000002]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.90669942000000003},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.73020819599999998},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.3264},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":9.2919720240000014},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},14.255279640000001]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"BUwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFEXDI","EPHYDEXDABag","EPHYDEXDAKom","EPHYDEXRONio","EPHYDEXROTou","EPODSNUOua","EPODSNUDie","EPODSNUGao","EPODSNUDor","EPODSNUGor","EPODSNUDia","EPOHFNCKom","EPOHFNCBob","EPSOLNUOua","EPSOLNUMan","EPHYDNUDANou","EPHYDNUDABou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNNIwBUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":22.47},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},22.47,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},0,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":3.4778493750000035},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},3.4778493750000035,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":25.461686250000025},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},25.461686250000025,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":126.2874112500001},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},126.2874112500001,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":95.114394375000074},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},95.114394375000074,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":5.1434900000000052},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},5.1434900000000052,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,{"$f":"IF(OR(LEFT(P159,2)=\"ED\",LEFT(P159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(Q159,2)=\"ED\",LEFT(Q159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(R159,2)=\"ED\",LEFT(R159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(S159,2)=\"ED\",LEFT(S159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(T159,2)=\"ED\",LEFT(T159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(U159,2)=\"ED\",LEFT(U159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(V159,2)=\"ED\",LEFT(V159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(W159,2)=\"ED\",LEFT(W159,2)=\"ET\"),1,0)","v":0},{"$f":"IF(OR(LEFT(X159,2)=\"ED\",LEFT(X159,2)=\"ET\"),1,0)","v":0}]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.2335934911314226},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.832083523516034},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.0305219999999999},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},3.0305219999999999,6.0656770146474566,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":4.9671791663993972},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":4.0842510161091772},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":2.4486000000000026},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":20.050085263335873},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":1.9096439999999997},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},4.3582440000000027,29.101515445844448,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":5.609518279761847},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.9834053120077155},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.2277436234950458},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.36670700000000001},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":10.210200000000009},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":24.892278184942473},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":2.2901889999999998},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},12.867096000000009,35.712945400207083,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":3.3795796532592521},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.7817671361442828},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.1489267276729134},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.57427699999999993},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":14.460600000000014},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":5.6695022649966722},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":12.973125},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},28.008002000000012,17.979775782073119,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":12.93437396452569},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":5.1683423351998847},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":4.4029426497753379},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.3907189999999998},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":15.430800000000014},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":62.364524914963397},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},16.821519000000013,84.870183864464309,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.1095365167765596},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":6.958353583000819},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.90900599999999998},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":7.5358056890385576},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.321529},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":22.453200000000024},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":36.620604758884092},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":4.7187580000000002},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},29.402493000000025,60.224300547700025,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":2.6605978047796919},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.2021172669188402},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.34911100000000006},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.2540159221024233},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.812778},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":47.447400000000044},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":23.898225999999998},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},73.507515000000041,11.116730993800955,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":27.865108696149449},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":19.311952335429812},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.745555},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":33.149077834366238},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":4.192914},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":22.407000000000021},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":108.03686719564473},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":36.532319999999999},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},648.77789000000018,1883.6300606159023,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":6.0131745139607249},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":6.0131745139607249}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":6.0131745139607249},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},8.1800842487213465]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":2.6258560006491498},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},14.706377771939618]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0.33538877021444818},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":2.6258560006491498},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},15.041766542154065]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.42038048854356064},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":9.3177118594706732E-2},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.14301604249420102},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.15926786550490568},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":3.2503646021409323E-2},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":4.9838923899494306E-2},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":15.6463476746832},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":2.6258560006491498},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},31.250909531681096]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.42038048854356064},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":9.3177118594706732E-2},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.14301604249420102},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.15926786550490568},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":3.2503646021409323E-2},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":4.9838923899494306E-2},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":49.065223209537528},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":2.6258560006491498},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},64.669785066535425]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.42038048854356064},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":9.3177118594706732E-2},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.14301604249420102},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.15926786550490568},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":3.2503646021409323E-2},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":4.9838923899494306E-2},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":9.9136120365298446},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":2.1669097347606217},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":72.114739518495611},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":2.6258560006491498},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},87.719301375493501]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.50814033280136583},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.10184475753374922},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.15601750090276476},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.17335277878084973},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":3.5754010623550256E-2},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":5.417274336901555E-2},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":18.03561509822833},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":79.604063066220064},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0.69868591382911294},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},99.367646202288796]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.8325000000000004E-3},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.9686387480518935E-2},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":9.2130168042989805E-2},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.12181655552350874},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":3.8325000000000004E-3}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.34386504000000001},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.45070199999999999},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.9686387480518935E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.54049698585220685},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.57018337333272573,0.79456704]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.3238637600000001},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.4540505000000001},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.14433726326735069},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1.7579754036238724},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1.957463172},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.075100275568238},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},4.9774129424594609,4.7353774319999999]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.2648870400000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.8467810000000005},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.55218134400000007},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.34804730149573926},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":5.1510797368834425},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":10.910304935999999},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":4.416106054860645},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},9.9152330932398272,17.574154319999998]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.7878415200000002},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.1199375000000007},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.3283243520000001},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.57530171600178082},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":9.0228617101659001},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":11.640469769999999},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":8.9263896148319013},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},18.524553040999582,20.876573142000002]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":7.1892093599999995},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":5.6475720000000011},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.6991241920000006},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.88649695028032405},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":13.890123731283563},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":27.573154703999997},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":6.3917863251158709},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},21.168407006679757,43.109060255999999]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":10.259028719999998},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":8.3019615000000009},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.32355001113937198},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":5.965875360000001},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.4669170089511601},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":21.400702985801942},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":38.632155821999994},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":9.220182484035659},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},32.411352489928134,63.159021401999993]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":10.562282400000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":9.1941674999999989},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.36575218650537705},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.1087474560000006},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.7166921312010435},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":26.106993765141993},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":38.632155821999994},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":11.273661562860518},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},39.463099645708937,64.497353177999997]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,4.55,17.420000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,8.0500000000000007,2.4900000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,11.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,2.81,0,0,0,0,20.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,14.83,0,0,0,0,35.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,170.7,0,0,0,0,19.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,285.14999999999998,0,0,0,0,21.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,329.17,0,0,0,0,63.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUwSecElcOut",280,"MESSAGE","Int_V2","BUwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0.12,6.51,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.07,0,3.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,45.38,0,3.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,92.87,0,3.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,2.36,1.86,0.32,0.08,0,0,0,0,0,0,0,0,0,0,0,0,0.15,0,0,0,0,0,0,125.09,0,3.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUwTerElcOut",313,"MESSAGE","Int_V2","BUwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,100.21,13.45,0.45,1.96,0.04,0,0,0,0,74.39,0.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,131.49,27.87,0.33,0.81,0.08,2.9,0,0,0,91.04,1.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,161.79,39.71,0.49,0.93,0.14000000000000001,5.24,0,0,0,107.87,1.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,194.32,53.6,0.6,1.24,0.23,8.7200000000000006,0,0,0,125.02,5.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,274.48,84.65,0.15,2.94,0.47,17,0,0,0,169.68,2.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,325.39,108.99,0.21,3.55,0.66,24.89,0,0,0,195.01,5.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,1247.25,410.43,1.87,37.49,2.5099999999999998,70,0,0,0,726.76,31.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPOHFEXDI","EPHYDEXDABag","EPHYDEXDAKom","EPHYDEXRONio","EPHYDEXROTou","EPODSNUOua","EPODSNUDie","EPODSNUGao","EPODSNUDor","EPODSNUGor","EPODSNUDia","EPOHFNCKom","EPOHFNCBob","EPSOLNUOua","EPSOLNUMan","EPHYDNUDANou","EPHYDNUDABou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNNIwBUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,21.77,107,11.52,9.89,1.34,0.48,0,0,0,0,0,0,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,21.77,95,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,0,0,11.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,21.77,91.5,11.52,9.89,1.34,0.48,0,0,0,0,0,0,91.5,20,0,0,0,0,0,0,0,0,0,0,0,1.0900000000000001,0,11.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,16.77,88,11.52,9.89,1.34,0.48,3.88,0.86,1.32,1.47,0.3,0.46,91.5,20,0,0,0,0,0,0,0,0,0,0,0,11.27,0,11.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,15.49,88,11.52,9.89,1.34,0.48,3.88,0.86,1.32,1.47,0.3,0.46,91.5,20,0,0,0,0,0,0,0,0,0,0,0,50.84,0,11.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,15.49,81,11.52,9.89,1.34,0.48,3.88,0.86,1.32,1.47,0.3,0.46,91.5,20,0,0,0,0,0,0,0,0,0,0,0,159.44999999999999,0,11.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,10.09,77.5,11.52,9.89,1.34,0.48,3.88,0.86,1.32,1.47,0.3,0.46,91.5,20,0,0,0,0,0,0,0,0,0,0,0,234.36,0,11.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,11.52,9.89,1.34,0.48,3.88,0.86,1.32,1.47,0.3,0.46,0,0,0,0,0,0,1423.67,0,0,0,0,0,0,234.36,0,28.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",0.45833333333333331,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,138.93,12.37,11.3,3.48,1.0900000000000001,0,0,0,0,123.54,9.4600000000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,156.51,23.46,11.3,3.3,1.91,3.62,0,0,0,117.73,32.630000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,167.75,28.14,11.3,3.24,1.81,4.1500000000000004,0,0,0,123.84,34.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,205.64,40.61,11.3,4.49,2.91,9.0500000000000007,0,0,0,147.27000000000001,40.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,218.3,56.22,9.0399999999999991,5.34,4.8,18.18,0,0,0,152.35,68.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,320.26,81.16,4.5199999999999996,9.6300000000000008,8.32,32.81,0,0,0,217.95,59.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,392.3,105.63,4.0999999999999996,15.86,12.15,44.9,0,0,0,258.33,68.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,736.88,242.31,9.4600000000000009,34.729999999999997,0.75,115.21,0,0,0,448.32,8.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",0.5,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,9.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,3.88,0.86,1.32,1.47,0.3,0.46,0,0,0,0,0,0,0,0,0,0,0,0,0,1.1499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,30.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54.71,0,0,0,0,0,0,0.01,0,3.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0.05,0,0,0.28999999999999998,0,0,0,0,0,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,4.66,3.83,0,0,1.1200000000000001,0,0,0,0,0,10.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,15.71,4.29,0,1.1399999999999999,0.53,0.51,0,0,0,9.94,3.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0.25,5.69,0,0.11,0.91,3.08,0,0,0,0.96,14.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,35.44,6.15,0,1.04,2.0099999999999998,3.34,0,0,0,25.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,36.79,6.6,0,1.1599999999999999,0.99,3.76,0,0,0,26.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,24.96,8.2799999999999994,1.38,1.78,1.91,4.8600000000000003,0,0,0,15.05,6.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,76.349999999999994,22.98,2.65,7.83,6.06,4.8499999999999996,0,0,0,44.4,52.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["BUwFinaleElc",478,"MESSAGE","Int_V2","BUwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,13.9,0,2,74.900000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,24.9,0,3.1,87.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,28.2,0,3.8,92.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,49.4,0,8.6999999999999993,122.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,65,0,13.6,146,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,84.8,0,20.399999999999999,172.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,109.2,0,29.1,200.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1724.09,0,-2349.35,-2233.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1506.44,0,-4306.8,-2054.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1285.1600000000001,0,-1318.45,-1857.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1186.51,0,-1289.1199999999999,-1745.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1176.47,0,-1880.07,-1735.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1033.77,0,-1886.24,-1580.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1064.46,0,-1935.31,-1612.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1136.22,0,-1955.99,-1726.61,-14.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1180.82,0,-1982.09,-1821.21,-14.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1193.3900000000001,0,-1995.66,-1806.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1207.24,0,-2011.28,-1847.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1210.6199999999999,0,-2018.56,-1851.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1213.8399999999999,0,-2026.69,-1851.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1227.1199999999999,0,-2029.93,-1853.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1230.46,0,-2040.17,-1866.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1235.17,0,-2060.02,-1871.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1239.3900000000001,0,-2072.63,-1877.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1243.92,0,-2086.58,-1974.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1280.19,0,-2049.4899999999998,-1899.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1296.47,0,-2113.48,-1949.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1317.73,0,-2130.0300000000002,-1984.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1399.86,0,-2931.09,-2080.42,-16.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",0.66666666666666663,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwPrimaire",544,"MESSAGE","Int_V2","CIwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawCIw","index":14,"n_rows":573,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"CIw",{"$f":"C1&\"Primaire\"","v":"CIwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":510}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"CIwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"G"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"G"},"G","G","G","H","H","H","G","G","G","G","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"CIwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","",{"$f":"MID(INDIRECT(U6&$C$3),3,3)","v":""},""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"CIwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"CIwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"CIwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"CIwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"CIwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"CIwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[null,{"$f":"C1&\"GasProduction\"","v":"CIwGasProduction"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B13,$B$247:$B$637)+3)","v":547}]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":38.642284972248603},{"$f":"BA189","v":0},{"$f":"N44","v":612.16278},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":650.8050649722486},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":743.67},{"$f":"H16/I16*1000","v":875.1261513470339},{"$f":"J16/8.76","v":99.900245587560946},{"$f":"P102","v":3.0352611600000001},{"$f":"Y218","v":0},null,null,{"$f":"SUM(L16:O16)","v":3.0352611600000001},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":517.9},{"$f":"P16/(Q16+eps)*1000","v":5.860708939836635},{"$f":"R16/8.76","v":0.66903070089459304},{"$f":"L16+D16","v":41.677546132248601},{"$f":"M16+E16","v":0},612.16278,0,653.84032613224861,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":79.006388943610219},{"$f":"SUM(X16:AA16)-AB16","v":574.8339371886384},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":517.9},{"$f":"AC16/AD16*1000","v":1109.9322981051139},{"$f":"AE16/8.76","v":126.7046002403098},{"$f":"BA131","v":0},{"$f":"P160","v":0},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0}]
[null,{"$f":"B45","v":2},{"$f":"C45","v":2011},{"$f":"BA74","v":38.642284972248603},{"$f":"BA190","v":0},{"$f":"N45","v":644.46780000000001},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":683.11008497224861},764.66,{"$f":"H17/I17*1000","v":893.35140450951883},{"$f":"J17/8.76","v":101.98075393944279},{"$f":"P103","v":4.8544783919999999},{"$f":"Y219","v":3.2143191961665334},null,null,{"$f":"SUM(L17:O17)","v":8.0687975881665324},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":542.5},14.873359609249398,{"$f":"R17/8.76","v":1.6978721015124885},{"$f":"L17+D17","v":43.496763364248601},{"$f":"M17+E17","v":3.2143191961665334},{"$f":"N17+F17","v":644.46780000000001},{"$f":"O17+G17","v":0},{"$f":"P17+H17","v":691.1788825604151},{"$f":"Z219","v":0.77635500000000013},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":53.360620526562101},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":114.42044788957918},{"$f":"SUM(X17:AA17)-AB17","v":630.89541019739795},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":542.5},{"$f":"AC17/AD17*1000","v":1162.9408482901345},{"$f":"AE17/8.76","v":132.75580459933042},{"$f":"BA132","v":0},{"$f":"P161","v":0},{"$f":"Z161","v":8.5118576438018998},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},8.5118576438018998]
[null,3,2012,38.642284972248603,0,663.49793999999997,0,702.14022497224857,764.66,918.23846542548142,104.82174262847961,6.3013185360000001,12.002513558933948,null,null,18.303832094933949,585.1,31.283254306308518,3.571147751861703,44.9436035082486,12.002513558933948,663.49793999999997,0,720.44405706718248,3.1900634999999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":51.274435909358878},678.64321120089687,585.09999999999991,1159.8755959680345,132.40588995068887,0,0,26.463593517958426,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":68.53},94.993593517958431]
[null,4,2013,33.65359123537484,76.197863721694659,621.68323999999996,0,731.53469495706941,902.33999999999992,810.70848566734207,92.546630783943158,3.9535973640000002,12.002513558933948,null,null,15.956110922933949,630.6,25.303062040407418,2.8884774018729931,37.607188599374837,88.200377280628601,621.68323999999996,0,747.49080588000334,10.45453002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":4.5064567698583593},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":118.8012214896923},649.93409772324276,630.6,1030.6598441535723,117.65523335086442,507.21,0,79.646688533473707,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},586.85668853347374]
[null,5,2014,39.226058035374841,111.84619274096337,622.13403000000005,0,773.2062807763383,1047.83,737.91195210705769,84.236524213134444,4.2309203039999996,25.295104142173855,null,null,29.526024446173857,680.09,43.414878098104232,4.9560363125689761,43.456978339374842,137.14129688313722,622.13403000000005,0,802.7323052225122,18.673486578000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":185.00190551276043},642.68741283082511,680.1,944.98957922485681,107.87552274256356,355.93943999999999,0,90.11159611555027,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},446.05103611555023]
[null,6,2015,43.136549835374844,136.85559102884179,658.25707000000011,0,838.24921086421671,1176.27,712.63333321789787,81.350837125330813,4.419781092,29.178129091574881,null,null,33.597910183574882,734.19999999999993,45.761250589917282,5.2238870536435256,47.556330927374844,166.03372012041666,658.25707000000011,0,871.84712104779157,34.654732134,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":9.024603823172141},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":232.49662496233918},683.02983204262455,734.2,930.30486521741284,106.19918552710193,249.71244000000002,0,175.21634708775457,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":29.895},454.82378708775457]
[null,7,2016,65.444404251061115,241.35865441146797,1076.4113,0,1383.2143586625291,1978.9,698.98143345420635,79.792401079247298,4.6178253360000001,33.837765514510451,null,null,38.455590850510454,787.19999999999993,48.851106262731136,5.5766103039647419,70.062229587061111,275.19641992597843,1076.4113,0,1421.6699495130395,50.139626891999995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":9.024603823172141},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":753.71866950800529},727.11551072020632,787.2,923.6731589433515,105.44214143188944,1440.8951066666682,0,169.7744199616802,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},1610.6695266283484]
[null,8,2017,83.510313286355228,346.21636091358278,1475.89959,0,1905.6262641999379,2691.19,708.09800281657476,80.833105344357847,4.8289126319999998,38.694976214402402,null,null,43.5238888464024,842.5100000000001,51.659789018392416,5.8972361893142029,88.339225918355226,384.91133712798518,1475.89959,0,1949.1501530463402,65.845537325999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":1230.7593006555448},797.38705066003581,842.5,946.45347259351433,108.04263385770712,1087.3330934400014,0,172.19760777029956,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":45},1304.530701210301]
[null,9,2018,83.510313286355228,346.21636091358278,1477.6754600000002,0,1907.4021341999382,2691.19,708.75788561934996,80.908434431432653,5.0346760679999996,43.54502123455768,null,null,48.579697302557676,900.20000000000016,53.965449124658974,6.1604393977921204,88.544989354355224,389.76138214814046,1477.6754600000002,0,1955.9818315024959,81.773424845999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":1193.2222507556003},857.68366653613612,900.2,952.77012501237073,108.76371290095557,0,0,174.63133635608563,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},174.63133635608563]
[null,10,2019,83.510313286355228,346.21636091358278,1479.5549800000001,0,1909.2816541999382,2691.19,709.45628298259805,80.988160157830833,5.2391298959999997,48.134792915224828,null,null,53.37392281122483,960.3900000000001,55.575258812221151,6.3442076269658854,88.749443182355222,394.35115382880758,1479.5549800000001,0,1962.6555770111631,98.009889498000007,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":1153.9519279596852},919.86419949271885,960.40000000000009,957.79279414069003,109.33707695669978,0,0,178.01453685033977,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},178.01453685033977]
[null,11,2020,83.510313286355228,346.21636091358278,1480.86788,0,1910.5945541999381,2691.19,709.94413408192588,81.043850922594274,5.3154132120000011,50.481002323095296,null,null,55.796415535095299,1023.1999999999999,54.53128961547106,6.2250330611268332,88.825726498355223,396.69736323667809,1480.86788,0,1966.3909697350334,114.96494439599999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":1112.0777899499512},982.42878512432299,1023.2,960.15323018405297,109.60653312603344,0,0,185.89306906585531,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},185.89306906585531]
[null,12,2021,83.510313286355228,346.21636091358278,1482.87869,0,1912.6053641999379,2691.19,710.69131655510671,81.129145725468803,5.5071863280000004,54.631516291167955,null,null,60.138702619167958,1081.8999999999999,55.5861933807303,6.3454558653801714,89.017499614355231,400.84787720475072,1482.87869,0,1972.7440668191059,133.858154988,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":1070.4645817347982},1049.2883010155483,1081.9000000000001,969.85701175297925,110.71427074805699,0,0,207.14276200124192,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},207.14276200124192]
[null,13,2022,83.510313286355228,346.21636091358278,1484.96551,0,1914.6921841999379,2691.19,711.46674303930149,81.217664730513874,5.7147183720000001,59.075977039480776,null,null,64.790695411480783,1143.0099999999998,56.684276962505976,6.4708078724321894,89.225031658355221,405.29233795306357,1484.96551,0,1979.4828796114186,153.25472394000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":1027.3081742767386},1118.5800902179208,1143,978.63524953448893,111.71635268658549,0,0,212.66151914731248,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},212.66151914731248]
[null,14,2023,83.510313286355228,346.21636091358278,1487.1421600000001,0,1916.8688341999382,2691.19,712.27554880923981,81.309994156305919,5.9418882719999999,63.817314162460505,null,null,69.759202434460505,1206.71,57.809417700924342,6.5992485959959293,89.452201558355227,410.03367507604327,1487.1421600000001,0,1986.6280366343988,173.203784778,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":982.45590998356056},1190.526572372079,1206.7,986.59697718743598,112.62522570632831,0,0,218.71897003381105,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},218.71897003381105]
[null,15,2024,83.510313286355228,346.21636091358278,1489.1806100000001,0,1918.9072841999382,2691.19,713.03300183188037,81.396461396333379,6.1659749880000003,68.72428284605185,null,null,74.890257834051852,1272.9099999999999,58.833898573711828,6.7161984673187023,89.67628827435523,414.94064375963461,1489.1806100000001,0,1993.7975420339901,193.82003437200001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":935.78451160416},1264.9837257450708,1272.9000000000001,993.78091424705065,113.44530984555372,0,0,226.03394283957297,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},226.03394283957297]
[null,16,2025,83.510313286355228,346.21636091358278,1491.50928,0,1921.2359541999381,2691.19,713.89829562384602,81.495239226466438,6.4285416719999997,74.057466792472439,null,null,80.486008464472434,1342.11,59.969755432768359,6.8458624923251552,89.938854958355222,420.27382770605522,1491.50928,0,2001.7219626644105,214.95374943000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":887.28991366496564},1342.5364593726854,1342.1,1000.325206298104,114.19237514818539,0,0,231.70736848267683,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},231.70736848267683]
[null,17,2026,83.510313286355228,346.21636091358278,1493.90014,0,1923.6268141999381,2691.19,714.78669815209548,81.596655040193554,6.7058975519999997,79.673195754086564,null,null,86.37909330608656,1413.8000000000002,61.097109425290412,6.9745558704669426,90.216210838355224,425.88955666766935,1493.90014,0,2010.0059075060246,236.554820562,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":837.17247660969724},1422.5389124015683,1413.8000000000002,1006.1811517906125,114.86086207655394,0,0,236.83140113636509,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},236.83140113636509]
[null,18,2027,85.368416721649339,357.00015926626656,1537.2760799999999,0,1979.6446559879157,2764.45,716.10796215808409,81.747484264621477,7.0009518239999995,85.586966170076096,null,null,92.587917994076093,1488.3000000000002,62.210520723949465,7.1016576168892085,92.369368545649337,442.58712543634266,1537.2760799999999,0,2072.2325739819917,258.72903133800003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":838.09695351171365},1506.0153127515186,1488.3000000000002,1011.9030523090227,115.51404706724003,111.82373917000014,0,243.11523141986595,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},354.93897058986607]
[null,19,2028,92.443350180472876,434.03435464189681,1692.4273600000001,0,2218.9050648223697,3106.19,714.34943284936514,81.546738909744874,7.2749152080000004,91.787376275394422,null,null,99.062291483394418,1565.4999999999998,63.278372074584254,7.2235584560027686,99.718265388472872,525.82173091729123,1692.4273600000001,0,2317.967356305764,281.59484893199999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":1025.5057588098916},1587.2071073711131,1565.5,1013.8659261393248,115.73811942229734,818.54319760333385,0,250.69792075695889,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},1069.2411183602928]
[null,20,2029,97.469309458904235,463.20528614123816,1805.4885300000001,0,2366.1631256001424,3304.35,716.07521164529862,81.743745621609435,7.5582472680000015,98.368360793044559,null,null,105.92660806104456,1645.6000000000001,64.369596536461387,7.3481274585001586,105.02755672690424,561.57364693428269,1805.4885300000001,0,2472.089733661187,305.12937339000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":1113.2964530491786},1677.0733149452494,1645.6,1019.1257382992522,116.33855460037127,302.49106378333369,0,258.02953790607393,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},560.52060168940761]
[null,21,2030,98.581594164786594,495.56690575927075,1830.6390899999997,0,2424.7875899240571,3396.1499999999996,713.98129939020873,81.504714542261269,7.980366995999999,104.65406449919124,null,null,112.63443149519124,1716.1,65.633955768623579,7.4924607041807745,106.56196116078659,600.22097025846199,1830.6390899999997,0,2537.4220214192483,325.21846852200002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":1127.205116225286},1748.5860346592031,1716.1,1018.9301524731677,116.31622745127486,349.80485011000007,0,220.25428825263918,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},570.05913836263926]
[null,22,2031,101.89348447851208,501.82020970588627,1891.3699500000002,0,2495.0836441843985,3494.84,713.93358327831845,81.49926749752494,8.3431334879999994,105.93445605260465,null,null,114.27758954060465,1798.9,63.526371415848232,7.2518688830876981,110.23661796651209,607.75466575849089,1891.3699500000002,0,2609.3612337250033,333.14784751200006,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":1135.2186514350212},1820.4410907452232,1798.9,1011.9745904415049,115.52221352071975,64.721517258000077,0,86.93670442855867,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},151.65822168655876]
[null,23,2040,133.36862661184543,437.85791837112328,2538.7556000000004,0,3109.9821449829692,4565.32,681.21887293398265,77.76471152214414,12.453049620000002,77.344467367822404,null,null,89.797516987822405,2749.9,32.65482998927083,3.7277203184099124,145.82167623184543,515.20238573894562,2538.7556000000004,0,3199.7796619707915,362.35949714399999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":13.150660943240684},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":3.1340482190209249},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":1132.3969446668887},2446.026923610164,2749.9,889.49668119210287,101.54071703106197,3719.06784820967,0,3042.5917659806664,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},6761.6596141903365]
[null,24,2050,175.46002104321798,234.41897569440843,3527.7679700000003,0,3937.6469667376268,6224.87,632.5669398296875,72.210837880101309,17.800227035999999,79.04640370260428,null,null,96.846630738604276,4406.71,21.977082843750669,2.5087994113870629,193.26024807921797,313.46537939701273,3527.7679700000003,0,4034.4935974762311,409.89451674000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":13.582063137683406},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":24.242297679383572},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":995.57812958975023},3486.6343454435473,4406.7,791.21209645393321,90.321015576933021,4240.9717240533391,0,5211.6791918192794,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":4.7050000000000001},9457.3559158726184]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"CIwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs",null,"Gas","AGA"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"(R44*OFFSET(D$1,$C$13+$B44,0)+S44*OFFSET(E$1,$C$13+$B44,0))/1000","v":583.15459999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":29.008179999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":612.16278},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":3949.4913864095997},{"$f":"O44*OtherParams!C4","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"(R45*OFFSET(D$1,$C$13+$B45,0)+S45*OFFSET(E$1,$C$13+$B45,0))/1000","v":605.66124000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":38.806559999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":644.46780000000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":4131.2586445631996},{"$f":"O45*OtherParams!C5","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},605.66124000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":57.836700000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},663.49793999999997,4195.5885462239994,{"$f":"O46*OtherParams!C6","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":268}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},577.73563999999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":43.947600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},621.68323999999996,3964.2035286720002,{"$f":"O47*OtherParams!C7","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":268}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},579.97612000000004,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":42.157909999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},622.13403000000005,3972.9508214352004,{"$f":"O48*OtherParams!C8","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":268}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},614.35784000000012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":43.899230000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},658.25707000000011,4205.9105176656003,{"$f":"O49*OtherParams!C9","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":268}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},1030.8191199999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":45.592179999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},1076.4113,6962.1426028896003,{"$f":"O50*OtherParams!C10","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":268}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},1428.5177200000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":47.381869999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},1475.89959,9594.784010126401,{"$f":"O51*OtherParams!C11","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":268}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},1428.5177200000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":49.157739999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},1477.6754600000002,9600.7871999328017,{"$f":"O52*OtherParams!C12","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":268}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},1428.5177200000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":51.037260000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},1479.5549800000001,9607.1407704672001,{"$f":"O53*OtherParams!C13","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":268}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},1428.5177200000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":52.350160000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},1480.86788,9611.5789263552015,{"$f":"O54*OtherParams!C14","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":268}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},1428.5177200000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":54.360970000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},1482.87869,9618.3763124784,{"$f":"O55*OtherParams!C15","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":268}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},1428.5177200000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":56.447789999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},1484.96551,9625.4306444688009,{"$f":"O56*OtherParams!C16","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":268}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},1428.5177200000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":58.62444},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},1487.1421600000001,9632.7886397568,{"$f":"O57*OtherParams!C17","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":268}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},1428.5177200000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":60.662890000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},1489.1806100000001,9639.679460740801,{"$f":"O58*OtherParams!C18","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":268}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},1428.5177200000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":62.99156},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},1491.50928,9647.5513477632012,{"$f":"O59*OtherParams!C19","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":268}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},1428.5177200000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":65.38242000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},1493.90014,9655.6334632224007,{"$f":"O60*OtherParams!C20","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":268}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},1469.4198799999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":67.856200000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},1537.2760799999999,9934.1332832640001,{"$f":"O61*OtherParams!C21","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":268}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},1622.1664800000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":70.26088},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},1692.4273600000001,10951.073616153601,{"$f":"O62*OtherParams!C22","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":268}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},1732.80224,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":72.68629},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},1805.4885300000001,11689.9639251888,{"$f":"O63*OtherParams!C23","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":268}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},1754.9953199999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":75.643770000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},1830.6390899999997,11846.535155294399,{"$f":"O64*OtherParams!C24","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":268}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},1812.3955600000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":78.97439},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},1891.3699500000002,12236.8926560208,{"$f":"O65*OtherParams!C25","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":268}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},2422.3635600000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":116.39203999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},2538.7556000000004,16391.900098828799,{"$f":"O66*OtherParams!C26","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":268}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},3348.9440800000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":178.82389000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},3527.7679700000003,22722.526390660802,{"$f":"O67*OtherParams!C27","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":268}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0,null,null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0}]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"CIwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":12.92441873687377},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":38.642284972248603}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":12.92441873687377},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":38.642284972248603}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":12.92441873687377},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},38.642284972248603]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.4972999999999999},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},33.65359123537484]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":3.32395},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":2.2485168},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.4972999999999999},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},39.226058035374841]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":4.4970336},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.4972999999999999},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},43.136549835374844]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":21.556637615686274},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},65.444404251061115]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":39.622546650980397},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},83.510313286355228]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":39.622546650980397},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},83.510313286355228]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":39.622546650980397},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},83.510313286355228]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":39.622546650980397},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},83.510313286355228]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":39.622546650980397},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},83.510313286355228]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":39.622546650980397},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},83.510313286355228]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":39.622546650980397},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},83.510313286355228]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":39.622546650980397},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},83.510313286355228]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":39.622546650980397},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},83.510313286355228]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":39.622546650980397},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},83.510313286355228]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":41.480650086274508},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},85.368416721649339]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":48.419243545098041},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},92.443350180472876]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":53.445202823529407},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},97.469309458904235]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.9859249999999999},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.4384250000000005},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.1041},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":54.453387529411764},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},98.581594164786594]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":4.6166749999999999},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.007625},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.1041},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":59.565327843137254},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},101.89348447851208]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.1041},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":100.66476997647059},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},133.36862661184543]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3041672035426823},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":3.6482647389425802},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":19.765434292889573},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.13634000000000002},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.1041},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":142.75616440784313},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},175.46002104321798]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"CIwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.4933872799999999},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.1454598},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.39641408},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":3.0352611600000001}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":3.08859642},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.19491613199999999},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.5709658400000002},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.8544783919999999}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":3.3164834399999998},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.44510698799999998},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.5397281080000003},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.3013185360000001]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.3673221199999999},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.43637940000000003},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.149895844},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.9535973640000002]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1297377799999999},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.57309120000000002},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.4059050919999998},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.2309203039999996]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1103431399999999},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12800462400000001},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.65625120000000003},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.525182128},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.419781092]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1103431399999999},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13091382000000001},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.74083680000000007},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.635731576},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.6178253360000001]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1151917999999998},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13964140799999999},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.82779840000000016},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.746281024},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.8289126319999998]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1151917999999998},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.148368996},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.91428480000000001},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.856830472},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.0346760679999996]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1151917999999998},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.16582417199999996},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.99364320000000006},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.9644707239999999},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.2391298959999997]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.0085212800000001},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.177460956},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0573200000000003},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.0721109760000003},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.3154132120000011]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.90669942000000003},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.19782532800000002},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1879999999999999},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.2146615800000005},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.5071863280000004]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.80002889999999993},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22400809199999999},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.3305600000000002},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.3601213799999998},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.7147183720000001]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.69820704},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.25019085600000002},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4850000000000001},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.5084903760000001},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.9418882719999999]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.59638517999999996},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6479935999999999},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.6597685680000001},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.1659749880000003]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.49456331999999997},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.2909196},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.8261936000000001},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.8168651519999997},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.4285416719999997]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.39274146000000004},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.32001156000000003},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.0162736000000003},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.9768709319999997},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.7058975519999997]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.2909196},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.352012716},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.2182336},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.1397859079999995},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.0009518239999995]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15030846},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.38692306799999998},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.4320736000000003},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.3056100800000001},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.2749152080000004]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.42183342000000001},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.6620704000000006},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.4743434480000008},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.5582472680000015]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.48292653600000002},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.8863648000000004},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.6110756599999991},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.980366995999999]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.50620010400000004},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.0251231999999999},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.8118101839999996},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.3431334879999994]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.77384613599999996},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.6127664000000008},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.0664370840000004},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},12.453049620000002]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.2364083000000001},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":5.7532464000000001},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":10.810572336},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},17.800227035999999]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"CIwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,5,2014,{"$f":"OFFSET(D$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":212.45400000000001},{"$f":"OFFSET(O$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":143.48544000000001},{"$f":"OFFSET(P$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},355.93943999999999,1]
[null,8,2017,{"$f":"OFFSET(D$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":1087.3330934400014},{"$f":"OFFSET(AC$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},1087.3330934400014,1]
[null,11,2020,{"$f":"OFFSET(D$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},0,1]
[null,19,2028,{"$f":"OFFSET(D$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":400.92},{"$f":"OFFSET(V$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":417.62319760333384},{"$f":"OFFSET(AC$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},818.54319760333385,1]
[null,23,2040,{"$f":"OFFSET(D$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":42.127325184},{"$f":"OFFSET(P$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":349.3535009433337},{"$f":"OFFSET(AC$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},3719.06784820967,9.5]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B160,0)","v":2010},{"$f":"OFFSET(D$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D160:$X160)*AA160","v":0},{"$f":"SUMIF($D$158:$X$158,1,$D160:$X160)*AA160","v":0},1]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":26.463593517958426},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":59.39961499999999},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},59.39961499999999,26.463593517958426,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":27.511092252989464},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":32.026914860889036},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.4945040000000001},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":24.71700000000002},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":115.09332924220712},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":15.969051999999998},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},42.180556000000017,174.63133635608563,1]
[null,12,2021,{"$f":"OFFSET(D$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":32.189948749186399},{"$f":"OFFSET(E$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":24.623159418106763},{"$f":"OFFSET(F$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":11.049692611455411},{"$f":"OFFSET(H$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":5.1615739999999999},{"$f":"OFFSET(I$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":29.614200000000029},{"$f":"OFFSET(J$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":139.27996122249334},{"$f":"OFFSET(N$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":26.264524000000002},{"$f":"OFFSET(O$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},61.040298000000028,207.14276200124192,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":36.142524088797387},{"$f":"OFFSET(E$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":30.480614064666636},{"$f":"OFFSET(F$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":14.732923481940549},{"$f":"OFFSET(H$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":1.681317},{"$f":"OFFSET(I$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":40.42500000000004},{"$f":"OFFSET(J$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":150.35130684727227},{"$f":"OFFSET(N$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":25.766355999999998},{"$f":"OFFSET(O$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},67.872673000000034,231.70736848267683,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":37.01114175345797},{"$f":"OFFSET(E$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":32.119356756315376},{"$f":"OFFSET(F$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":15.621979209299031},{"$f":"OFFSET(H$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":2.7468429999999997},{"$f":"OFFSET(I$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":43.10460000000004},{"$f":"OFFSET(J$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":152.07892341729271},{"$f":"OFFSET(N$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":25.503433999999999},{"$f":"OFFSET(O$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},71.354877000000045,236.83140113636509,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":34.978284445827946},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":34.42200033329874},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":15.029275391060043},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.3418769999999998},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":50.958600000000047},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":135.82472808245245},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":14.516062},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},68.816539000000049,220.25428825263918,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},0,0]
[]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},0]
[null,5,2014,{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":21.277861462780628},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":14.370467556488096},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":34.983987915407859},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},111.84619274096337]
[null,8,2017,{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":229.97429024366073},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},346.21636091358278]
[null,11,2020,{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":229.97429024366073},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},346.21636091358278]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":229.97429024366073},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},346.21636091358278]
[null,19,2028,{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.11140266946429},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":36.760418235064009},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":281.03186573691073},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},434.03435464189681]
[null,{"$f":"B209+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":31.916792194170945},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":43.430427049218324},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":41.213875806286801},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":36.760418235064009},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":26.509916996440388},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":321.9887794247058},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},501.82020970588627]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,4,2013,{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.5604275200000002},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.8941025000000007},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.57734905306940276},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":11.425164505864545},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},12.002513558933948,10.45453002]
[null,7,2016,{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":12.667748400000001},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":11.833993500000002},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.71861531073532048},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":14.148524935189721},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":25.637884991999996},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":18.970625268585412},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},33.837765514510451,50.139626891999995]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":17.62832616},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.447839500000004},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.1608401173416716},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":18.681136216822352},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":46.697259185999997},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":23.703044900393653},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},43.54502123455768,81.773424845999998]
[null,12,2021,{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":25.843138800000002},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":26.279452499999998},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.6526826239999999},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.6941714234572016},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":24.696377356932953},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":80.082881063999992},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":28.240967510777804},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},54.631516291167955,133.858154988]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":38.456294880000009},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":36.567415500000003},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.6338989440000002},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.5458636435879511},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":37.968032632965702},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":133.296140106},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":33.54357051591878},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},74.057466792472439,214.95374943000002]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":52.950555840000021},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.205467499999997},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":12.835320191999999},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.7107984350648677},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":55.348690659637384},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":190.13802985799998},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":39.308871698342315},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},98.368360793044559,305.12937339000001]
[null,23,2040,{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":62.101427040000019},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":57.014569499999993},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":15.773851680000002},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.0891833199749017},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":65.045089934083265},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":227.46964892400001},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":11.210194113764238},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},77.344467367822404,362.35949714399999]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,2155.73,0,0,63.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,2164.09,0,0,61.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,5330.29,0,0,71.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,5330.29,0,0,81.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,5330.29,0,0,94.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,6465.68,0,0,105.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,6762.67,0,0,114.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,254.01,75.040000000000006,184.94,97.75,61.78,5.21,7.81,78.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,90.07,0,0,5.21,7.81,78.12,284.91000000000003,256.68,367.91,85.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,0,0,0,0,0,0,0,0,0,1562.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,0,0,0,0,0,0,0,0,0,1562.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,0,0,0,0,0,0,0,0,0,1562.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,5.21,7.81,78.12,284.91000000000003,385.02,367.91,0,0,0,0,68.17,0,0,0,0,0,0,2107.1999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,5.21,7.81,78.12,263.81,385.02,286.14999999999998,0,0,0,0,68.17,0,52.05,0,0,0,0,2348.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwTerElcOut",313,"MESSAGE","Int_V2","CIwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,723.72,112.78,2.82,13.2,1.5,0,0,0,0,492.91,7.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,757.27,136.27000000000001,2.33,4.41,0.42,12.06,0,0,0,516.33000000000004,8.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,1068.54,324.52,2.08,3.84,0.61,22.25,0,0,0,659.34,10.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,1125.73,349.13,1.87,4.32,0.68,25,0,0,0,689.85,11.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,1514.4,529,0.6,8.11,1.21,46.68,0,0,0,888.47,14.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,1662.17,602.79999999999995,0,9.73,1.45,56.02,0,0,0,960.22,15.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,2761.96,1092.4000000000001,0,16.77,2.66,97.07,0,0,0,1516.71,24.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",0.79166666666666663,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,27.77,290,84,210,111,70,19.2,30.4,164.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,290,84,210,111,70,19.2,30.4,164.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,210,0,0,19.2,30.4,164.7,333,300,430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,0,0,210,0,0,19.2,30.4,164.7,333,450,430,0,0,0,0,0,0,0,0,0,0,0,1838.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,111,0,0,19.2,30.4,164.7,333,450,430,0,0,0,0,0,0,0,0,0,0,0,1838.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,19.2,30.4,164.7,333,450,430,0,0,0,0,0,0,0,0,0,0,0,1838.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,19.2,30.4,164.7,333,450,430,0,0,0,0,156,0,0,0,0,0,0,2479.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwTerTotCap",379,"MESSAGE","Int_V2","CIwTerTotCap",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,869.66,69.62,78.5,20.059999999999999,12.6,0,0,0,0,779.98,122.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,845.68,106.49,78.5,19.38,15.44,0,0,0,0,753.54,207.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,1161.78,216.92,78.5,18.02,11.22,33.4,0,0,0,816.18,226.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,1344.27,327.82,78.5,17.23,13.84,48.79,0,0,0,918.29,254.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,1638.38,460.65,47.1,25.75,20.67,72.900000000000006,0,0,0,1086.58,274.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,1979.99,605.02,15.7,39.03,28.04,108.9,0,0,0,1282,332.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,2077.4299999999998,646.05999999999995,7.85,42.8,30.6,119.4,0,0,0,1333.27,346.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,3586.44,1248.8900000000001,0,79.98,2.0499999999999998,223.36,0,0,0,2188.5,24.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPGASEXGTAz","EPGASEXGTVr","EPGASEXGTC1","EPGASEXGTC3","EPGASEXGTAg","EPHYDEXDAAy1","EPHYDEXDAAy2","EPHYDEXDABuy","EPGASNCc4","EPGASNCAbb","EPGASNCA3","EPGASNCg2","EPHYDNUDASou","EPHYDNUDAAbo","EPHYDNUDAGri","EPHYDNUDABou","EPHYDNUDALou","EPHYDNUDATib","EPHYDNUROTia","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICILIwCIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,27.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,430,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,838.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,233.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,44.04,0,0,0,0,0,0,0,0,0,0,0,0,269.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,5.5,7.74,0,0,5.64,0,0,0,0,0,25.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,77.3,30.56,0,0,0,3.42,0,0,0,49.86,23.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,75.38,38.11,0,0,2.16,5.35,0,0,0,47.3,23.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,77.69,41.19,0,0.23,2.5099999999999998,4.68,0,0,0,46.88,22.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,95.89,34.44,0,3.59,1.76,8,0,0,0,60.37,39.799999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,101.41,38.22,0,3.69,3.97,9.33,0,0,0,62.5,36.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,95.84,40.96,0,3.55,4.83,11.03,0,0,0,55.82,20.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,232.38,89.31,0,11.13,10.27,8.15,0,0,0,129.12,92.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwFinaleElc",478,"MESSAGE","Int_V2","CIwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Electricite","Exports","Rural","Urban",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,115.6,0,14.7,500.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,191.7,0,20.8,574.70000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,376.8,0,33.6,732.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,433,0,41.6,798.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,529.6,0,56,902.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,673,0,76.400000000000006,1049.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwFinaleShp",511,"MESSAGE","Int_V2","CIwFinaleShp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,-1262.1300000000001,0,-1774.84,-1625.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1246.3900000000001,0,-1196.75,-1871.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1141.49,0,-1546.24,-1726.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-977.73,0,-1654.03,-1497.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1022.12,0,-1691.64,-1552.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1046.05,0,-1741.22,-1587.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1057.03,0,-1754.63,-1606.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["CIwGasProduction",544,"MESSAGE","Int_V2","CIwGasProduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"MIGAS","PRAGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,2175.9499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,2259.9299999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,2259.9299999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,2155.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,2164.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,2292.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,3846.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,5330.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,5330.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,5330.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,5330.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,5330.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,5330.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,5330.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,5330.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,5330.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,5330.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,5482.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,6052.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,6465.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,6548.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,6762.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,9038.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,12496.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawGAw","index":15,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"GAw",{"$f":"C1&\"Primaire\"","v":"GAwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":840}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"GAwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","W","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"GAwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"GAwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"GAwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"GAwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"GAwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"GAwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"GAwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":3.6584929375113138},{"$f":"BA189","v":0},{"$f":"N44","v":30.018279999999997},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":33.676772937511309},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":26.72},{"$f":"H16/I16*1000","v":1260.3582686194352},{"$f":"J16/8.76","v":143.87651468258392},{"$f":"P102","v":4.0728744000000004E-2},{"$f":"Y218","v":3.2757393081951934E-2},null,null,{"$f":"SUM(L16:O16)","v":7.3486137081951938E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":19.700000000000003},{"$f":"P16/(Q16+eps)*1000","v":3.7302607636877827},{"$f":"R16/8.76","v":0.42582885430225831},{"$f":"L16+D16","v":3.6992216815113137},{"$f":"M16+E16","v":3.2757393081951934E-2},30.018279999999997,0,33.750259074593259,{"$f":"Z218","v":0.30996821999999996},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:AA16)-AB16","v":34.060227294593261},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":19.700000000000003},{"$f":"AC16/AD16*1000","v":1728.9455479488963},{"$f":"AE16/8.76","v":197.36821323617539},{"$f":"BA131","v":0},{"$f":"P160","v":0},{"$f":"Z160","v":3.3984522064553824},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":3.3984522064553824}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":3.5035588914759295},{"$f":"BA190","v":0},{"$f":"N45","v":30.35003},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":33.85358889147593},27.05,{"$f":"H17/I17*1000","v":1251.5189978364485},{"$f":"J17/8.76","v":142.86746550644389},{"$f":"P103","v":4.0728744000000004E-2},{"$f":"Y219","v":4.7088752555305903E-2},null,null,{"$f":"SUM(L17:O17)","v":8.7817496555305907E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":20.599999999999998},4.2629852676056341,{"$f":"R17/8.76","v":0.48664215383625964},{"$f":"L17+D17","v":3.5442876354759294},4.7088752555305903E-2,30.35003,0,33.941406388031233,{"$f":"Z219","v":0.48465050399999998},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:AA17)-AB17","v":34.426056892031234},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":20.599999999999998},{"$f":"AC17/AD17*1000","v":1671.1678102927785},{"$f":"AE17/8.76","v":190.77258108365052},{"$f":"BA132","v":0},{"$f":"P161","v":0},{"$f":"Z161","v":1.9151943818255492},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},1.9151943818255492]
[null,3,2012,4.6348308914759295,2.305680024111489,42.676330000000007,0,49.616840915587424,37.93,1308.1160273025948,149.32831361901768,0.11054944799999999,0.66640821551095963,null,null,0.77695766351095963,29.900000000000002,25.985206128799582,2.9663477315981259,4.7453803394759291,2.9720882396224484,42.676330000000007,0,50.393798579098387,2.3862699899999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},52.78006856909839,29.900000000000002,1765.2196845852304,201.5090964138391,23.721250000000001,0,20.849114589990066,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},44.570364589990064]
[null,4,2013,4.6348308914759295,2.305680024111489,54.092190000000002,0,61.032700915587419,45.98,1327.3749655412664,151.52682255037288,0.28219201199999999,1.4126625766591772,null,null,1.6948545886591773,37.700000000000003,44.956355124923434,5.1320040096944561,4.9170229034759299,3.7183426007706659,54.092190000000002,0,62.727555504246595,3.2097984659999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},65.937353970246591,37.700000000000003,1749.0014315715275,199.6576976679826,0,0,9.0290616449035923,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},9.0290616449035923]
[null,5,2014,5.4412162198543079,5.6440799725381687,58.321179999999998,0,69.406476192392475,53.879999999999995,1288.1677095841217,147.0511084000139,0.36859795200000001,2.6953292087293792,null,null,3.0639271607293792,46.2,66.318769698402406,7.5706358103199092,5.8098141718543079,8.3394091812675484,58.321179999999998,0,72.470403353121853,4.6753061699999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},77.145709523121852,46.2,1669.8205524485247,190.6187845260873,34.162012500000031,0,16.067640386605316,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},50.229652886605351]
[null,6,2015,5.8605260708347,14.21581712467148,47.30462,0,67.380963195506183,63.91,1054.3101736114254,120.35504264970609,0.35186119199999999,2.9537304126355384,null,null,3.3055916046355382,55.7,59.346348367003138,6.774697302169308,6.2123872628347003,17.169547537307018,47.30462,0,70.686554800141721,7.0952658059999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},77.781820606141721,55.7,1396.4420216542499,159.4111896865582,88.885536263333449,0,26.532130179336335,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},115.41766644266978]
[null,7,2016,6.3507387139719551,16.759437272137109,59.483260000000016,0,82.593435986109085,81.810000000000016,1009.5762863477455,115.24843451458283,0.31827168,3.6757708412177648,null,null,3.9940425212177648,71.710000000000008,55.697148524066286,6.3581219776331377,6.6690103939719547,20.435208113354875,59.483260000000016,0,86.58747850732685,12.774573972000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},99.362052479326849,71.7,1385.80268450944,158.19665348281279,26.376338523333366,0,62.267213612681871,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},88.643552136015245]
[null,8,2017,6.2683947139719551,16.759437272137109,58.333240000000011,0,81.361071986109067,80.850000000000009,1006.3212366865683,114.87685350303292,0.31851489599999999,4.0122536760429455,null,null,4.3307685720429454,74.589999999999989,58.060980982200519,6.6279658655480045,6.5869096099719551,20.771690948180055,58.333240000000011,0,85.691840558152009,14.104815888000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":2.9819675720889864},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":0},108.59269695120869,74.599999999999994,1455.6661789706261,166.17193823865594,0,0,14.58460346208923,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":63.41},77.994603462089231]
[null,9,2018,6.2683947139719551,16.759437272137109,58.55436000000001,0,81.582191986109081,80.850000000000009,1009.0561779357956,115.18906140819585,0.34927567199999998,4.3633106524490533,null,null,4.7125863244490533,77.790000000000006,60.580875740368228,6.9156250845169209,6.6176703859719552,21.122747924586164,58.55436000000001,0,86.294778310558129,15.38884311,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":5.2573202292338372},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":0},112.75501458275966,77.8,1449.2932465650342,165.44443453938746,0,0,14.077911425096014,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},14.077911425096014]
[null,10,2019,6.2683947139719551,16.759437272137109,58.782390000000007,0,81.81022198610907,80.850000000000009,1011.8765860990609,115.51102581039508,0.38330485199999997,5.0615852130953058,null,null,5.444890065095306,80.899999999999991,67.303956296937798,7.6831000338970092,6.6516995659719553,21.821022485232415,58.782390000000007,0,87.255112051204378,16.513376574000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":7.1906731676889901},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},116.77323472586106,80.900000000000006,1443.4268816546482,164.77475817975437,0,0,12.329242113800293,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},12.329242113800293]
[null,11,2020,6.2683947139719551,16.759437272137109,59.038060000000009,0,82.065891986109079,80.850000000000009,1015.0388619184796,115.87201620073968,0.42071842800000003,5.6515936912651643,null,null,6.0723121192651641,84.389999999999986,71.955351564706859,8.2140812288478156,6.6891131419719549,22.411030963402276,59.038060000000009,0,88.138204105374243,17.825946942000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":11.11254734596368},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":1.8067691742148937},121.08400215209072,84.4,1434.6445752617383,163.77221178786968,0,0,14.39085485362839,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},14.39085485362839]
[null,12,2021,6.2683947139719551,16.759437272137109,59.210810000000009,0,82.238641986109073,80.850000000000009,1017.1755347694381,116.11592862664818,0.45278881199999998,6.1934897483459048,null,null,6.6462785603459045,87.800000000000011,75.697933480511665,8.6413166073643453,6.7211835259719548,22.952927020483013,59.210810000000009,0,88.884920546454978,18.87045693,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":13.269289172334709},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},126.83873958175738,87.800000000000011,1444.6325692683072,164.91239375208986,0,0,11.451874883764809,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},11.451874883764809]
[null,13,2022,6.2683947139719551,16.759437272137109,59.376650000000012,0,82.404481986109076,80.850000000000009,1019.2267407063582,116.35008455552035,0.48485919600000005,6.7312911312914032,null,null,7.2161503272914036,91.1,79.211309840826473,9.0423869681308755,6.7532539099719555,23.490728403428513,59.376650000000012,0,89.620632313400478,19.879083768000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":16.194007926067048},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},131.50779694043521,91.1,1443.5543023099367,164.78930391665943,0,0,11.058456583359467,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},11.058456583359467]
[null,14,2023,6.2683947139719551,16.759437272137109,59.556310000000011,0,82.584141986109074,80.850000000000009,1021.4488804713551,116.60375347846519,0.51550397999999997,7.0400610851509136,null,null,7.5555650651509136,94.600000000000009,79.868552477296276,9.1174146663580231,6.7838986939719552,23.799498357288023,59.556310000000011,0,90.13970705125999,21.118065756,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":19.392189106596824},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},136.46403484682449,94.6,1442.5373662455022,164.67321532482902,0,0,13.584041199052846,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},13.584041199052846]
[null,15,2024,6.2683947139719551,16.759437272137109,59.749790000000012,0,82.777621986109068,80.850000000000009,1023.8419540644288,116.87693539548275,0.55761156000000001,7.7287722260215608,null,null,8.2863837860215614,98.3,84.296884895000957,9.6229320656393789,6.8260062739719549,24.488209498158671,59.749790000000012,0,91.064005772130628,22.24870494,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":22.58326428107674},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},141.71004792617506,98.3,1441.6078120668878,164.56710183411963,0,0,12.396184452618121,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},12.396184452618121]
[null,16,2025,6.3262551301881711,16.959439749787929,59.976310000000005,0,83.262004879976104,81.180000000000007,1025.6467711255984,117.08296474036513,0.57970274399999999,7.8478005982930217,null,null,8.4275033422930221,102.09999999999998,82.541658584403592,9.4225637653428755,6.9059578741881715,24.807240348080953,59.976310000000005,0,91.689508222269126,23.645838216000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":26.034205995401773},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},147.18362536663858,102.1,1441.5634218084092,164.56203445301475,2.0739468750000021,0,15.31799183972614,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},17.391938714726141]
[null,17,2026,6.7509048491070907,18.608044468662207,60.483940000000011,0,85.842889317769306,83.77000000000001,1024.7450079714611,116.98002374103437,0.60565352400000005,7.9675698167489086,null,null,8.5732233407489087,106,80.879465471133159,9.2328156930517302,7.3565583731070907,26.575614285411117,60.483940000000011,0,94.416112658518216,25.138810272000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":27.383372282068738},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},152.75236814555464,106,1441.0600768448551,164.5045749822894,17.17925437500001,0,16.368756054699507,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},33.548010429699517]
[null,{"$f":"B61","v":18},2027,6.5574473143895498,19.572272842968427,60.698150000000012,0,86.827870157357992,84.780000000000015,1024.1551091927104,116.91268369779799,0.62917030799999996,8.0934810464076605,null,null,8.7226513544076596,110.2,79.152916094520236,9.0357210153561915,7.1866176223895497,27.665753889376088,60.698150000000012,0,95.550521511765652,26.728038083999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":30.579623311929616},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},158.67225584066296,110.2,1439.8571310404986,164.36725240188341,10.516159999999999,0,17.424091941592138,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},27.940251941592138]
[null,19,2028,6.5589273143895497,20.268886986270171,60.912360000000007,0,87.740174300659731,85.52000000000001,1025.9608781648703,117.11882170831854,0.64989388800000003,8.2193922760664151,null,null,8.8692861640664145,114.4,77.52872520359378,8.8503110963006595,7.2088212023895499,28.488279262336587,60.912360000000007,0,96.609460464726141,28.316933016,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":34.212498329688742},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},164.95296474338258,114.4,1441.8965449596378,164.60006221000432,7.5974800000000009,0,17.420442287538947,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},25.017922287538948]
[null,20,2029,6.5604273143895497,20.980822555011098,61.133480000000006,0,88.67472986940065,86.27000000000001,1027.8744623785863,117.33726739481578,0.66734906400000005,8.3493981798604118,null,null,9.0167472438604115,118.70000000000002,75.962487304977131,8.6715168156366591,7.2277763783895494,29.33022073487151,61.133480000000006,0,97.691477113261058,29.941226231999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":38.02213880621354},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},171.4689150844423,118.7,1444.5569931292528,164.90376633895579,7.7645799999999996,0,17.808544578685222,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},25.573124578685221]
[null,21,2030,6.7217368673307263,21.917945767235278,65.969639999999998,0,94.609322634565999,92.63000000000001,1021.3680517604016,116.59452645666686,0.68189504400000001,8.4886171004587077,null,null,9.1705121444587085,123.3,74.375605382927432,8.490365911293086,7.4036319113307263,30.406562867693985,65.969639999999998,0,103.77983477902471,31.681783920000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":36.624658084871577},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":0},177.90034971686399,123.30000000000001,1442.8252207369342,164.70607542659067,9.717598403333346,0,19.083253487233236,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},28.800851890566584]
[null,22,2031,5.3654067541651305,22.735115811169766,84.238199999999992,0,112.33872256533489,117.58,955.4237333333466,109.06663622526789,0.69644102400000008,8.8059543459401155,null,null,9.5023953699401158,127.80000000000001,74.35364138651471,8.4878586057665188,6.0618477781651308,31.541070157109882,84.238199999999992,0,121.84111793527501,32.096335589999995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":16.958450270676423},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":0},176.70997672891912,127.80000000000001,1382.7071731527317,157.84328460647623,8.5181347433333432,0,4.5450918729709251,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},13.063226616304268]
[null,23,2040,5.5593187100158987,23.352607753690538,136.37845000000002,0,165.29037646370645,184.98,893.55809527357803,102.00434877552262,0.85935600000000001,6.0112040873922536,null,null,6.8705600873922537,177.00000000000003,38.816723655390312,4.4311328373733234,6.4186747100158987,29.363811841082793,136.37845000000002,0,172.1609365510987,33.860696388000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":4.4100164794055772},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":0},216.24572235147198,177,1221.7272449235707,139.46658047072725,195.0886733216669,0,183.77016374772728,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},378.85883706939421]
[null,24,2050,8.3431766551139397,10.32272258492795,219.48942,0,238.15531924004188,294.74,808.01831865387078,92.239534092907618,1.1124560520000002,6.134096851553096,null,null,7.2465529035530967,254.1,28.518508080550617,3.2555374521176503,9.4556327071139403,16.456819436481048,219.48942,0,245.40187214359497,36.430129217999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":5.8140729329676955},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":12.832835799670107},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":27.537264299723919},272.94164579450887,254.1,1074.1505147363594,122.61992177355701,244.51552271666696,0,281.70935299278096,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},526.22487570944793]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"GAwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":0.62881000000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":29.389469999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":30.018279999999997},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":185.8285416384},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":0.59426000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":29.755770000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":30.35003},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":188.00135627040001},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":1.6100300000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":41.066300000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},42.676330000000007,262.1331008496,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":4.1736400000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":49.918550000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},54.092190000000002,326.13138254879999,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0.43334000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":4.8231800000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":53.064659999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},58.321179999999998,347.99229227520004,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0.43334000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":42.091099999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":4.4016700000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0.37851000000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},47.30462,231.946430064,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0.43334000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":3.4411800000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":1.0256400000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},59.483260000000016,296.46454315200003,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0.43334000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":3.3167999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},58.333240000000011,289.63318329600003,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0.43334000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":3.5379200000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},58.55436000000001,290.38066218240004,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0.43334000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":3.7659500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},58.782390000000007,291.15149978400007,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0.43334000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":4.0216200000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},59.038060000000009,292.01577224640005,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0.43334000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":4.1943700000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},59.210810000000009,292.59974012640004,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0.43334000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":4.3602100000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},59.376650000000012,293.16034929120002,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":0.43334000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":4.5398699999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},59.556310000000011,293.76767588640007,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":0.43334000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":4.7333499999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},59.749790000000012,294.42171991200007,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":0.47329000000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":4.9199200000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},59.976310000000005,295.05240522240007,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":5.1272200000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},60.483940000000011,295.75316667840002,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":5.3414299999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},60.698150000000012,296.47728684960003,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":5.5556399999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},60.912360000000007,297.20140702080005,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":54.583100000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":5.7767599999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},61.133480000000006,297.94888590720007,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":59.18432},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":6.0116999999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},65.969639999999998,322.21328222400001,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":77.224850000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":6.2397299999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},84.238199999999992,415.00641982560001,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":126.97424000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":8.6305899999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},136.37845000000002,676.85343528479996,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":0.77361999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":206.31926000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":12.396540000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},219.48942,1094.3121350688,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"GAwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFEXDI","EPOHFNCBri","EPWNDNCBat","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGBwGAw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.15493404603538449},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":3.6584929375113138}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":3.5035588914759295}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0879920000000001},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.6348308914759295]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0879920000000001},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.6348308914759295]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0879920000000001},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.61367108108108115},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.4412162198543079]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":3.0659999999999996E-2},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.476641850980392},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.61367108108108115},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.8605260708347]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":8.2344000000000001E-2},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.61367108108108115},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.3507387139719551]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.61367108108108115},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.2683947139719551]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.61367108108108115},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.2683947139719551]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.61367108108108115},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.2683947139719551]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.61367108108108115},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.2683947139719551]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.61367108108108115},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.2683947139719551]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.61367108108108115},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.2683947139719551]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.61367108108108115},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.2683947139719551]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.61367108108108115},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.2683947139719551]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.67153149729729744},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.3262551301881711]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.5035588914759295},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":3.4000000000000002E-4},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.7509048491070907]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.3080813567583887},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":2.3599999999999997E-3},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.5574473143895498]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.3080813567583887},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":3.8399999999999997E-3},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.5589273143895497]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.3080813567583887},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.3400000000000001E-3},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.9151704941176473},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.5604273143895497]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":3.3080813567583887},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.3279999999999999E-2},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.3400000000000001E-3},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.0764800470588241},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.19271424729729728},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.7217368673307263]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":1.378116619758665},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.4979999999999994E-3},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.7092903215686275},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.17144059662162162},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.3654067541651305]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":4.4537669019607842},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.5593187100158987]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":6.2199999999999998E-3},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.2376248470588243},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.0958412162162166},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.3431766551139397]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"GAwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":4.0728744000000004E-2}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.9091960000000002E-3},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.0728744000000004E-2}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10182186},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.11054944799999999]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.363794E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.23855407199999998},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.28219201199999999]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.7455175999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.2768E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.30837477600000002},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.36859795200000001]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":5.5123199999999997E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.28219201199999999},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.35186119199999999]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":8.5536000000000001E-2},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.21818970000000001},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.31827168]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.7416000000000003E-2},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.20655291599999998},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.31851489599999999]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.7455175999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.1107216},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22109889599999999},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.34927567199999998]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.13020480000000001},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.23273568},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.38330485199999997]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.3273568000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.15016320000000002},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.24728165999999999},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.42071842800000003]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.17059679999999999},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.25310005200000002},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.45278881199999998]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.19103039999999999},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.48485919600000005]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.4910351999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.21003840000000001},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27055522799999998},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.51550397999999997]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.23760000000000003},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27928281599999999},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.55761156000000001]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.363794E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.24805440000000001},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.288010404},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.57970274399999999]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.9456332000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2594592},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.29673799200000001},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.60565352400000005]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2713392},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.30546558000000001},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.62917030799999996]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.818392E-2},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.27751680000000001},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.31419316800000002},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.64989388800000003]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.4002312000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.27751680000000001},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.32582995200000003},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.66734906400000005]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.27751680000000001},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.33455753999999999},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.68189504400000001]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.27751680000000001},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.346194324},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.69644102400000008]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10182186},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.27751680000000001},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.48001734000000001},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.85935600000000001]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.1454598},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.27751680000000001},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.68947945200000005},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.1124560520000002]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"GAwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFEXDI","EPOHFNCBri","EPWNDNCBat","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGBwGAw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":21.971250000000001},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":1.75},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},23.721250000000001,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":26.376338523333366},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},26.376338523333366,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":1.70442},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":15.474834375000011},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},17.17925437500001,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0.90234000000000003},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":7.6157947433333426},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},8.5181347433333432,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.7810415991107829},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.3026968093228528},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":1.1854076364779755},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.13146099999999999},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":12.579968545078453},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":4.0545340000000003},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},4.1859950000000001,20.849114589990066,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":5.0146246690909422},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":5.798627985834016},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":2.8182000000000027},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":15.718877524411376},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},2.8182000000000027,26.532130179336335,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.5657015888209709},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.12605713012682643},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.9474554027852453},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.159137},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.9866000000000019},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":10.438697303362972},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.98249799999999998},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},3.1282350000000019,14.077911425096014,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.6277457077252986},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.0924951277658292},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.3547515845462577},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.32519300000000001},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.8048000000000046},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.9834641633220818},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.5181069999999997},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},9.648100000000003,11.058456583359467,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.8832214914490002},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.0924951277658292},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":3.2598710003144324},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.74033300000000002},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":2.2176000000000022},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":7.3484535795235839},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":5.0162749999999994},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},7.9742080000000017,13.584041199052846,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":2.3430779021516628},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.3782246227199688},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":5.6730222602874534},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.42897800000000003},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":8.0297671564330546},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.89255100000000009},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},1.3215290000000002,17.424091941592138,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":2.5511081831838203},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.4706665181463083},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":6.3503980525605819},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.53276299999999999},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.7110807333425271},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.6398030000000001},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},2.1725660000000002,19.083253487233236,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":4.1825035449623149},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":2.4202968984350672},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":4.6569585718777606},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0.83028000000000002},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.6960000000000037},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":16.911176284002952},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":4.0960479999999997},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},86.223280000000031,281.70935299278096,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":0}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},2.305680024111489]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":11.115357299598941},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.1538728362395752},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.1845271121871053},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},16.759437272137109]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":11.115357299598941},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.1538728362395752},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.1845271121871053},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},16.759437272137109]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":11.115357299598941},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.1538728362395752},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.1845271121871053},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},16.759437272137109]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0.15627853947971615},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":11.115357299598941},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":3.8462014932849558},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.1845271121871053},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},18.608044468662207]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":2.1188124392460752},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.18686758486541372},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":2.5290566258286091},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":11.115357299598941},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":3.8462014932849558},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1.1845271121871053},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},20.980822555011098]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":2.6117923232002234},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0.23367226493882445},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.4926180262538651},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":1.984639970535037},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},10.32272258492795]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.28927271999999998},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.0695500000000002E-2},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.2757393081951934E-2},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":3.2757393081951934E-2},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0.30996821999999996}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.6437899199999999},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.45606750000000001},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.13901068800000005},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.3781061615762928E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1.1474018819999998},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.63262715389519675},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.66640821551095963,2.3862699899999997]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.5209287200000001},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.7445540000000002},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.13901068800000005},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.10953253311777676},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1.1479791189929383},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":3.6907723979999991},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.6962187605248236},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},2.9537304126355384,7.0952658059999996]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":2.8551117600000007},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.2174845000000007},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.56376556800000011},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.18118933048454663},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":2.8381771576578179},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":10.877014746},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.0422187249529409},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},5.0615852130953058,16.513376574000002]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.2991736800000009},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.4137085000000007},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.93446073600000001},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.26717748732467045},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.159835774358176},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":13.231740852},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.3042778696085562},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},6.7312911312914032,19.879083768000001]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.826455600000001},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.7387045000000008},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.8071389440000005},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.37466268337482528},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.9477476420064654},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":15.273539171999998},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.5253902729117317},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},7.8478005982930217,23.645838216000001]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.6719708000000004},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.2238990000000007},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.8112096960000006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.54868633412269485},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.9477476420064654},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":18.234146735999996},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.852964203731251},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},8.3493981798604118,29.941226231999998]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.9645723200000003},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.3856305000000009},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.4444806080000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.61624845735422085},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.9477476420064654},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":19.301652161999996},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.2419582465794301},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},8.8059543459401155,32.096335589999995]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0.91,72.209999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,6.04,122.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,9.2200000000000006,0,157.30000000000001,0,0,4.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,9.2200000000000006,0,157.30000000000001,0,0,5.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,9.2200000000000006,0,157.30000000000001,0,0,6.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,10.07,0,157.30000000000001,0,0,7.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,16.46,0,157.30000000000001,0,0,8.0399999999999991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,16.46,0,222.55,0,0,9.0299999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GAwSecElcOut",280,"MESSAGE","Int_V2","GAwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,26.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0.02,0.94,0.3,0,0,0,0,0,0,0,0,75.510000000000005,0,0,0,3.5,0,1.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0,75.510000000000005,0,0,0,3.5,0,1.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0,75.510000000000005,0,0,0,3.5,0,1.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0.3,0,0,0,0,0,0,0,0,75.510000000000005,0,0,0,3.5,0,1.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0.3,0,1.18,0,0,0,0,0,0,75.510000000000005,0,0,0,6.25,0,1.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0.3,0,2.67,0,0,0,0,0,0,81.87,0,0,0,6.25,0,1.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GAwTerElcOut",313,"MESSAGE","Int_V2","GAwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,36.03,7.2,0,0.56999999999999995,0.03,0,0,0,0,21.75,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,77.709999999999994,27,0,0.26,0.05,1.8,0,0,0,41.85,0.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,84.43,27,0,0.39,7.0000000000000007E-2,2.74,0,0,0,49.9,0.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,92.67,29.2,0,0.56999999999999995,0.11,4.0199999999999996,0,0,0,56.3,0.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,110.2,35.4,0,2.21,0.18,5.71,0,0,0,65.650000000000006,1.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,123.44,39.700000000000003,0,4.5199999999999996,0.24,5.84,0,0,0,71.849999999999994,1.1499999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,262.14,81.8,0,15.46,0.5,5.84,0,0,0,148.13,2.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPOHFEXDI","EPOHFNCBri","EPWNDNCBat","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGBwGAw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,0,46.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,46.6,15.5,1,0,0,0,0,0,0,0,0,68.510000000000005,0,0,0,7,0,5.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,46.6,15.5,1,0,0,0,0,0,0,0,0,88.84,0,0,0,7,0,5.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,46.6,15.5,1,0,0,0,0,0,0,0,0,88.84,0,0,0,7,0,5.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,46.6,15.5,1,0,0,0,0,0,0,0,0,88.84,0,0,0,7,0,5.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,46.6,15.5,1,0,1.53,0,0,0,0,0,0,88.84,0,0,0,12.5,0,5.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,44,15.5,1,0,24.76,0,0,0,0,0,0,88.84,0,0,0,12.5,0,5.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,0,0,28.8,0,0,0,0,0,31.9,328.27,0,0,0,12.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",1.25,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,39.14,4.34,0,0.66,0.22,0,0,0,0,26.68,3.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,60.55,18.059999999999999,0,0.91,1.1200000000000001,2.1,0,0,0,35.46,18.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,73.77,24.92,0,0.9,1.1100000000000001,2.7,0,0,0,41.46,18.010000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,108.7,30.98,0,1.92,1.54,5.44,0,0,0,68.03,18.850000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,119.62,32.130000000000003,0,2.58,2.13,8.7799999999999994,0,0,0,78.819999999999993,15.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,137.83000000000001,37.5,0,5.1100000000000003,3.58,11.68,0,0,0,89.05,24.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,155.13,42.07,0,8.92,4.68,11.68,0,0,0,97.57,25.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,243.78,65.17,0,19.37,0.3,10.64,0,0,0,148.84,1.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",1.2916666666666667,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,20.329999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,6.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0.81,0,0,0,0,0,0,5.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,3.29,12.98,0,0,0,0.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,8.69,0.27,0,0,0,0,0,0,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,4.92,4.38,0,0,0.74,0,0,0,0,1.46,6.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,4.7300000000000004,0.04,0,0.19,0.18,0.63,0,0,0,4.9400000000000004,0.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,4.25,0,0,0.32,0.28000000000000003,1.04,0,0,0,4.72,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,5.16,1.3,0,0.77,1.07,0.48,0,0,0,3.02,7.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,4.9000000000000004,1.41,0,0.49,0.39,1.36,0,0,0,3.02,4.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,6.42,1.64,0,1.34,0.62,0,0,0,0,3.3,1.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,11.46,2.88,0,1.1000000000000001,1.2,0.8,0,0,0,6.95,5.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GAwFinaleElc",478,"MESSAGE","Int_V2","GAwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,7.2,0,0.6,22.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,21.8,0,1.4,32.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,27,0,2.1,42.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,28.1,0,4.2,55.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,31.5,0,6,60.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,35.4,0,8.1,66.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,39.700000000000003,0,10.6,73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1447.58,0,-2937.37,-2224.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1489.54,0,-3949.71,-2266.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1603.88,0,-1438.74,-2476.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1140.45,0,-1561.2,-1759.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1307.6400000000001,0,-1756.44,-1927.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1171,0,-1735.42,-1771.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1346.11,0,-1735.46,-1707.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1218.21,0,-1775.18,-1918.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1031.58,0,-1691.25,-1695.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1099.81,0,-1677.97,-1628.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1106.29,0,-1685.7,-1636.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1075.47,0,-1688.23,-1605.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1085.28,0,-1697.74,-1617.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1145.92,0,-2003.48,-1703.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1167.06,0,-2045.05,-1735.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1173.23,0,-2188.98,-1743.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1178.58,0,-2457.7399999999998,-1751.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1202.29,0,-2498.13,-1781.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1216.0899999999999,0,-2478.4,-1771.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1224.98,0,-2544.41,-1809.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1225.26,0,-2576.63,-1826.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1225.04,0,-2579.02,-1828.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",1.4583333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwPrimaire",544,"MESSAGE","Int_V2","GHwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawGHw","index":16,"n_rows":573,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"GHw",{"$f":"C1&\"Primaire\"","v":"GHwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":1137}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"GHwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","G","H","H","O","G","G","G","G","G","G","G","S","W","G","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"GHwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"GHwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"GHwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"GHwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"GHwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"GHwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"GHwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[null,{"$f":"C1&\"GasProduction\"","v":"GHwGasProduction"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B13,$B$247:$B$637)+3)","v":547}]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":166.91570182409475},{"$f":"BA189","v":0},{"$f":"N44","v":1313.6282699999999},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":1480.5439718240946},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":1106.21},{"$f":"H16/I16*1000","v":1338.3932271667175},{"$f":"J16/8.76","v":152.78461497336957},{"$f":"P102","v":53.028824688},{"$f":"Y218","v":1.1816965586629473},null,null,{"$f":"SUM(L16:O16)","v":54.21052124666295},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":963.9},{"$f":"P16/(Q16+eps)*1000","v":56.24081465515151},{"$f":"R16/8.76","v":6.4201843213643279},{"$f":"L16+D16","v":219.94452651209474},{"$f":"M16+E16","v":1.1816965586629473},1313.6282699999999,0,1534.7544930707575,{"$f":"Z218","v":5.9166091200000013},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:AA16)-AB16","v":1540.6711021907574},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":963.9},{"$f":"AC16/AD16*1000","v":1598.3723438020102},{"$f":"AE16/8.76","v":182.46259632443039},{"$f":"BA131","v":0},{"$f":"P160","v":0},{"$f":"Z160","v":64.868951141501029},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":64.868951141501029}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":166.91570182409475},{"$f":"BA190","v":0},{"$f":"N45","v":490.42660000000001},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":657.34230182409476},800.79,{"$f":"H17/I17*1000","v":820.867270850154},{"$f":"J17/8.76","v":93.706309457780137},{"$f":"P103","v":10.786329036},{"$f":"Y219","v":4.8986370049306807},null,null,{"$f":"SUM(L17:O17)","v":15.68496604093068},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":1003.4999999999999},15.630260130318266,{"$f":"R17/8.76","v":1.784276270584277},{"$f":"L17+D17","v":177.70203086009477},4.8986370049306807,490.42660000000001,0,673.02726786502546,{"$f":"Z219","v":9.7062508200000011},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":1252.7413913663966},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:AA17)-AB17","v":1935.4749100514221},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":1003.5},{"$f":"AC17/AD17*1000","v":1928.7243747398327},{"$f":"AE17/8.76","v":220.17401538125944},{"$f":"BA132","v":0},{"$f":"P161","v":0},{"$f":"Z161","v":41.549150416259856},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},41.549150416259856]
[null,3,2012,170.40883942409477,22.034716919948416,571.04858999999999,0,763.49214634404314,994.92,767.3904900334129,87.601654113403299,5.8523326200000003,9.4406542894500785,null,null,15.292986909450079,1074.5,14.232654173390184,1.624732211574222,176.26117204409476,31.475371209398496,571.04858999999999,0,778.7851332534932,41.32672788,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":1752.9589752291861},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},2573.0708363626791,1074.5,2394.6680654841125,273.36393441599461,220.011008,0,346.68289553596424,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},566.69390353596418]
[null,4,2013,175.32968182409476,128.64077868655136,468.04601000000002,0,772.01647051064617,1060.4299999999998,728.02209529214213,83.107545124673763,6.2761055040000002,17.012730434050027,null,null,23.288835938050028,1211.5,19.223141508755923,2.1944225466616349,181.60578732809478,145.65350912060137,468.04601000000002,0,795.30530644869623,87.155993268000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":7.1958436173995386},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":802.56968182068181},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":55.715530952707645},1636.5112942020698,1211.5,1350.8141099480561,154.20252396667306,1133.7895731199999,0,502.466246630309,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":78.47999999999999},1714.735819750309]
[null,5,2014,166.92248387560466,160.25580731082516,654.84243000000004,0,982.02072118642991,1356.1999999999998,724.09727266364109,82.659506011831184,6.485084316,22.882255564918243,null,null,29.367339880918244,1289.4000000000001,22.775973228393426,2.5999969438805279,173.40756819160467,183.1380628757434,654.84243000000004,0,1011.3880610673482,112.06035528000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":7.1958436173995386},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":548.64834040370908},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":5.9593205540217671},1673.3332798144352,1289.4000000000001,1297.7611911078293,148.14625469267457,315.66796799999997,0,273.04826291561437,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},588.71623091561435]
[null,6,2015,188.31478067560465,219.65373987764258,1009.26132,0,1417.2298405532472,1917.29,739.18386918684564,84.381720226808866,6.6761215199999997,28.399828962159521,null,null,35.07595048215952,1372.7,25.552524573398408,2.9169548599769874,194.99090219560466,248.0535688398021,1009.26132,0,1452.3057910354066,138.33663228,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":10.265630114730534},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":216.42564505921655},1384.4824083709207,1372.7,1008.5833819268017,115.13508926105042,593.07315200000005,0,288.08976464775265,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":33.479999999999997},914.64291664775271]
[null,7,2016,188.31478067560465,219.65373987764258,1012.10133,0,1420.0698505532473,1917.29,740.66513180230811,84.55081413268357,6.8729771159999995,33.952207089550377,null,null,40.825184205550379,1461.8,27.928023125784037,3.1881304938109634,195.18775779160464,253.60594696719295,1012.10133,0,1460.8950347587977,165.00228032999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":10.265630114730534},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":184.92252803464484},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":342.40208378088897},1478.6833894572842,1461.8,1011.5497259934905,115.47371301295554,0,0,292.3587794003048,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},292.3587794003048]
[null,8,2017,188.31478067560465,219.65373987764258,1015.03117,0,1422.9996905532471,1917.29,742.19324700658069,84.725256507600534,7.0756511039999994,39.558839649233207,null,null,46.634490753233209,1556.9,29.953427164836327,3.4193410005520923,195.39043177960465,259.2125795268758,1015.03117,0,1469.6341813064803,192.75623004599998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":631.72255223277898},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":730.90448771961053},1577.6001631004478,1556.9,1013.2957563751351,115.67303154967296,0,0,304.29078068129672,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":45},349.29078068129672]
[null,9,2018,188.31478067560465,219.65373987764258,1018.0508399999999,0,1426.0193605532472,1917.29,743.76821479966372,84.905047351559787,7.2763856279999999,45.217679304140411,null,null,52.494064932140411,1658.0099999999998,31.660885598894946,3.6142563469058158,195.59116630360467,264.87141918178298,1018.0508399999999,0,1478.5134254853876,221.53593064800003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":635.97553834509881},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":662.72723011509231},1687.6893515981928,1658,1017.9067259337713,116.19939793764513,0,0,315.53698315263478,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},315.53698315263478]
[null,10,2019,188.31478067560465,219.65373987764258,1021.1603399999999,0,1429.1288605532473,1917.29,745.39003518155687,85.090186664561287,7.487787204,50.924631380136724,null,null,58.412418584136724,1765.8,33.079861016992822,3.7762398421224685,195.80256787960465,270.57837125777928,1021.1603399999999,0,1487.541279137384,251.42668176000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":527.71486697094588},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":474.72400560642996},1806.3505094966988,1765.8,1022.9643841299687,116.77675617922017,0,0,327.71839987075151,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},327.71839987075151]
[null,11,2020,186.51004547560464,219.65373987764258,834.14208000000008,0,1240.3058653532473,1661.27,746.60101329299107,85.228426174998987,7.5430619280000002,52.796921128477031,null,null,60.339983056477031,1880.5000000000002,32.087201837892131,3.6629225842342614,194.05310740360466,272.45066100611962,834.14208000000008,0,1300.6458484097243,282.53476977600002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":467.88868156669326},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":138.96484660422442},1926.4961403829921,1880.5,1024.4595269252816,116.9474345805116,0,0,341.06512711717164,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},341.06512711717164]
[null,12,2021,186.51004547560464,219.65373987764258,838.06005000000005,0,1244.2238353532473,1661.27,748.95943185228612,85.497652037932212,7.6933703879999999,55.484051029730907,null,null,63.177421417730905,1990.1000000000001,31.745852679470097,3.6239557853276367,194.20341586360465,275.13779090737347,838.06005000000005,0,1307.4012567709783,319.268002878,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":506.10460725838811},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":88.759182268814413},2058.406371873351,1990.1000000000001,1034.3230852084573,118.07341155347686,0,0,402.73850359798752,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},402.73850359798752]
[null,13,2022,186.51004547560464,219.65373987764258,842.24751000000003,0,1248.4112953532472,1661.27,751.4800696775643,85.785396081913731,7.8591945599999997,58.326778548124054,null,null,66.18597310812406,2106.8999999999996,31.413912908923031,3.586063117456967,194.36924003560463,277.9805184257666,842.24751000000003,0,1314.5972684613712,357.93882665399997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":603.93565949634137},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":93.454061465101901},2197.4093803814098,2106.9,1042.9585554043429,119.05919582241357,0,0,423.98200172583643,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},423.98200172583643]
[null,14,2023,201.45621905535964,327.51969151652048,874.94202000000007,0,1403.9179305718803,1836.67,764.38224099695663,87.258246689150297,9.6473803680000003,61.344553385798861,null,null,70.991933753798861,2231.6000000000004,31.812123029880233,3.6315208938219445,211.10359942335964,388.86424490231934,874.94202000000007,0,1474.9098643256791,397.10946186599995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":586.4734413785518},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":109.68885158306328},2363.1956032219668,2231.6,1058.9691715459612,120.886891728991,1118.5274100000008,0,429.46187084753501,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},1547.9892808475358]
[null,15,2024,220.31520804995424,393.66512631743785,891.45899000000009,0,1505.4393243673921,1944.23,774.3113337246067,88.391704763082956,9.4757378039999995,64.53225720008632,null,null,74.007995004086325,2364.3000000000002,31.302286090501756,3.5733203299659539,229.79094585395424,458.19738351752414,891.45899000000009,0,1579.4473193714784,440.47609940999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":529.7835203610872},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":22.315652637943167},2541.7829737394218,2364.3000000000002,1075.0678736790685,122.72464311404892,685.90209187500068,0,475.46630763617515,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},1161.3683995111758]
[null,16,2025,240.36257347157584,463.79522586539844,911.36191000000008,0,1615.5197093369743,2061.34,783.72306816778121,89.46610367212115,9.3118530960000001,67.908316024594981,null,null,77.220169120594988,2505.9,30.815343437601996,3.5177332691326479,249.67442656757584,531.7035418899934,911.36191000000008,0,1692.7398784575694,486.25710814799999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":536.10192509872707},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},2729.4905989390954,2505.9,1089.2256670015145,124.34082956638294,727.22149500000057,0,501.9371668470053,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},1229.158661847006]
[null,17,2026,258.66594881476612,529.761217608778,946.77708000000007,0,1735.2042464235442,2190.0700000000002,792.30538129993283,90.445819783097363,9.1789998120000007,71.479895539061559,null,null,80.65889535106156,2656.7000000000003,30.360558343342472,3.4658171624820175,267.84494862676615,601.24111314783954,946.77708000000007,0,1815.8631417746058,534.47500346999993,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":562.22262529851218},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},2926.9524577779166,2656.7,1101.7248683622227,125.76767903678341,683.11329817500064,0,528.65488193494662,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},1211.7681801099473]
[null,{"$f":"B61","v":18},2027,260.26908334131622,547.60261818371896,1119.6326300000001,0,1927.5043315250352,2417.83,797.20424162370193,91.005050413664605,9.059722776000001,75.266445445628449,null,null,84.32616822162845,2817.6,29.928367483435963,3.4164803063283062,269.32880611731622,622.86906362934747,1119.6326300000001,0,2011.8304997466637,585.4334087279999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":528.22987720628907},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":5.1658834857215892},3134.7195894300298,2817.6,1112.5495419612544,127.0033723700062,178.14181770000019,0,558.70148490221879,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},736.84330260221896]
[null,19,2028,260.30224396378571,566.49938036120466,1125.5726800000002,0,1952.3743043249906,2418.02,807.42686343578237,92.172016373947756,9.2575481039999996,79.268989412829441,null,null,88.526537516829436,2989.1000000000004,29.616452282136184,3.3808735481890619,269.55979206778574,645.76836977403411,1125.5726800000002,0,2040.90084184182,639.18190508399994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":675.44596273638865},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":19.402467528361854},3350.517929368646,2989.1,1120.9119565650685,127.9579859092544,188.67933315000022,0,589.2916894341854,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},777.97102258418568]
[null,20,2029,264.38144009404539,596.98485621301052,1240.4737300000002,0,2101.8400263070562,2578.44,815.15956404145777,93.054744753591066,9.5077389600000011,83.508000811340793,null,null,93.01573977134079,3172,29.324003710922938,3.3474890080962258,273.88917905404537,680.49285702435134,1240.4737300000002,0,2194.8557660783968,695.98197503400002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":717.0061094204375},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":34.619826684840717},3587.6157110827926,3172,1131.0263906313974,129.11260167025085,313.47462476000032,0,622.74875485105395,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},936.22337961105427]
[null,21,2030,270.13500753294306,632.42523262892814,1401.7331799999999,0,2304.2934201618709,2805.17,821.44519589253809,93.772282636134491,10.028485044000002,88.059871710553239,null,null,98.088356754553246,3369.7,29.10892861508804,3.3229370565168996,280.16349257694304,720.48510433948138,1401.7331799999999,0,2402.3817769164243,756.36022116000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":714.90947507941598},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":47.717751429397538},3840.3254089612419,3369.7,1139.6638896522663,130.09861754021304,366.70731243666711,0,661.9794241126101,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},1028.6867365492772]
[null,22,2031,259.29258508156738,647.5976673016844,1553.6714900000002,0,2460.5617423832518,3001.5200000000004,819.77189636692458,93.581266708553031,10.584141480000001,91.094025244769043,null,null,101.67816672476904,3570.6000000000004,28.476493229284792,3.2507412362197252,269.87672656156741,738.6916925464534,1553.6714900000002,0,2562.239909108021,773.22396970199998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":714.86169693658019},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":27.05247258010851},4037.6647904012921,3570.5999999999995,1130.8084888817825,129.08772704129939,156.06641082400017,0,184.89199777212204,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},340.95840859612224]
[null,23,2040,341.04237486730216,570.63004543734314,3742.7964300000003,0,4654.4688503046455,6055.07,768.68951974207494,87.749945176035951,17.304384240000001,25.319052071791521,null,null,42.623436311791522,6060.2,7.0333382250950782,0.80289249144920982,358.34675910730215,595.94909750913462,3742.7964300000003,0,4697.0922866164374,851.08958132400005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":599.5083014200369},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":173.37023428262759},5988.7116223126468,6060.2000000000007,988.20362732461729,112.80863325623486,6625.6730869830071,0,8110.2324503652198,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},14735.905537348226]
[null,24,2050,507.71611149846274,687.98586696107213,8331.0280299999995,0,9526.7300084595336,12540.17,759.69703827456362,86.72340619572644,30.189213323999997,26.879688562018252,null,null,57.068901886018253,11034.7,5.1717674142447487,0.59038440801880698,537.90532482246272,714.86555552309039,8331.0280299999995,0,9583.7989103455511,990.92270630400003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":14.391687234799079},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":182.18141892184232},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":504.15014853976589},10267.144574266427,11034.7,930.44165897273388,106.21480125259519,12152.79235239335,0,15331.126272358897,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},27483.918624752245]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"GHwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs",null,"Gas","AGA"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"(R44*OFFSET(D$1,$C$13+$B44,0)+S44*OFFSET(E$1,$C$13+$B44,0))/1000","v":93.411400000000015},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":770.52789000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":449.68897999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":1313.6282699999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":5313.3155001168006},{"$f":"O44*OtherParams!C4","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"(R45*OFFSET(D$1,$C$13+$B45,0)+S45*OFFSET(E$1,$C$13+$B45,0))/1000","v":93.411400000000015},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":306.98480999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":90.030389999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":490.42660000000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":2186.7164120256002},{"$f":"O45*OtherParams!C5","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},210.41351999999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":291.8322},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":68.802869999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},571.04858999999999,2808.9417718223999,{"$f":"O46*OtherParams!C6","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":268}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},392.97577000000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":75.070239999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},468.04601000000002,2621.4095819327999,{"$f":"O47*OtherParams!C7","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":268}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},577.09802000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":77.744410000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},654.84243000000004,3633.2252047152001,{"$f":"O48*OtherParams!C8","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":268}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},928.72526999999991,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":80.536050000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},1009.26132,5557.678225656,{"$f":"O49*OtherParams!C9","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":268}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},928.72526999999991,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":83.376059999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},1012.10133,5567.2786576031995,{"$f":"O50*OtherParams!C10","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":268}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},928.72526999999991,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":86.305900000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},1015.03117,5577.1827528479998,{"$f":"O51*OtherParams!C11","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":268}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},928.72526999999991,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":89.325570000000013},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},1018.0508399999999,5587.3905113903993,{"$f":"O52*OtherParams!C12","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":268}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},928.72526999999991,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":92.43507000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},1021.1603399999999,5597.9019332303997,{"$f":"O53*OtherParams!C13","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":268}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},739.19177000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":94.950310000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},834.14208000000008,4574.1582055631998,{"$f":"O54*OtherParams!C14","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":268}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},739.19177000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":98.868280000000013},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},838.06005000000005,4587.4025970816001,{"$f":"O55*OtherParams!C15","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":268}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},739.19177000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":103.05573999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},842.24751000000003,4601.5579784927995,{"$f":"O56*OtherParams!C16","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":268}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":21.69379},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},739.19177000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":114.05646},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},874.94202000000007,4638.7450530912001,{"$f":"O57*OtherParams!C17","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":268}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":34.997610000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},739.19177000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":117.26961},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},891.45899000000009,4649.6068556591999,{"$f":"O58*OtherParams!C18","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":268}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":49.101840000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},741.47327000000007,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":120.7868},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},911.36191000000008,4673.9218416960002,{"$f":"O59*OtherParams!C19","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":268}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},760.27127000000007,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":124.62184999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},946.77708000000007,4789.2627286320003,{"$f":"O60*OtherParams!C20","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":268}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},928.94627000000003,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":128.80240000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},1119.6326300000001,5722.0247513280001,{"$f":"O61*OtherParams!C21","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":268}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},929.15102000000013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":134.53769999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},1125.5726800000002,5742.5452849439989,{"$f":"O62*OtherParams!C22","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":268}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},1037.7985200000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":140.79124999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},1240.4737300000002,6355.3782221999991,{"$f":"O63*OtherParams!C23","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":268}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},1191.3187699999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":148.53044999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},1401.7331799999999,7217.6525832239995,{"$f":"O64*OtherParams!C24","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":268}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},1335.02727,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":156.76026000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},1553.6714900000002,8028.1137130272009,{"$f":"O65*OtherParams!C25","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":268}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},3424.41327,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":256.49919999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},3742.7964300000003,19744.391008224,{"$f":"O66*OtherParams!C26","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":268}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":61.883960000000009},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},7821.3415199999999,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":447.80255},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},8331.0280299999995,44337.424738535999,{"$f":"O67*OtherParams!C27","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":325},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":268}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0,null,null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0}]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"GHwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPOLCEXCC","EPOLCEXGT","EPODSEXGT","EPGASEXCC","EPHYDEXDAAko","EPHYDEXROKpo","EPODSNUEff","EPGASNCAbo","EPGASNUDo1","EPGASNCTem","EPGASNCAb2","EPGASNUSun","EPGASNUAb3","EPGASNUDo2","EPSOLNCSol","EPWNDNCWin","EPGASNCAb4","EPHYDNUDABui","EPHYDNUDAJua","EPHYDNUDAPwa","EPHYDNUROHem","EPHYDNUDAKul","EPHYDNUDADab","EPHYDNUDANou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUDMeTBwGHw;MAINWAPP",0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":13.370088348490105},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":166.91570182409475}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":13.370088348490105},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":166.91570182409475}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":13.370088348490105},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.6884024},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},170.40883942409477]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":13.370088348490105},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.6884024},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},175.32968182409476]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.6884024},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},166.92248387560466]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.31478067560465]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.31478067560465]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.31478067560465]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.31478067560465]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},188.31478067560465]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},186.51004547560464]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},186.51004547560464]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":15.807514312136906},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},186.51004547560464]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":30.753687891891897},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},201.45621905535964]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":49.61267688648649},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},220.31520804995424]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":5.3961599999999998E-2},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":69.606080708108109},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},240.36257347157584]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0.23301600000000003},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},258.66594881476612]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":3.490591838897722E-2},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},260.26908334131622]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":6.8066540858505581E-2},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},260.30224396378571]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":8.0283612294647602E-2},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":4.0669790588235291},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},264.38144009404539]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.9644988835522472},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":9.4845085872821429},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.8047352000000001},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":5.0650320000000004},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.9628903999999991},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":18.015667199999999},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":8.3774204133545305E-2},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":9.8170559058823521},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},270.13500753294306]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.85238062016490501},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.2153371499031742},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.2030984},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":4.5022896000000001},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.4113607999999997},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":6.0156672000000002},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.10122716332803393},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":20.054378996078434},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},259.29258508156738]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.13438778579756228},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":122.97114192941177},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},341.04237486730216]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":108.00783766606324},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":17.281254026570117},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.9208423999999997},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6982274914679389},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":287.08103885490198},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":87.726911059459468},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},507.71611149846274]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"GHwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":46.328946299999998},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.3876864919999998},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.3121918959999999},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":53.028824688}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":6.5069017200000001},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26764603199999998},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.0117812839999996},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":10.786329036}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.6776363599999999},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15418738800000001},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.0205088720000006},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.8523326200000003]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.6824850200000001},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18618854400000001},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.4074319400000004},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.2761055040000002]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.6873336800000001},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21237130800000001},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.5616193279999999},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.485084316]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.69218234},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.24146326800000001},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.7187159119999995},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.6761215199999997]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.697031},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.25600924800000002},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.8961768679999995},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.8729771159999995]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.7018796599999999},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.27346442399999998},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.0765470199999996},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.0756511039999994]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.7018796599999999},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.288010404},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.2627355639999998},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.2763856279999999]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.7067283199999999},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.30546558000000001},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.451833304},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.487787204]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.54672254},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.32582995200000003},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.6467494360000003},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.5430619280000002]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.3915654199999998},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.36655869600000002},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.9114862720000003},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.6933703879999999]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.23155964},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.41019663599999995},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.1936782839999998},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},7.8591945599999997]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":2.6764603199999999},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.45965296800000005},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.4875070800000003},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},9.6473803680000003]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":2.1382590599999998},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.51201849600000005},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.8017002480000004},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},9.4757378039999995]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.5903604799999997},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.57020241599999999},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.1275301999999998},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},9.3118530960000001]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.0473105600000001},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.63420472800000005},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.4737245240000005},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},9.1789998120000007]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.49456331999999997},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.70402543200000001},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.8373740240000007},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},9.059722776000001]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.23273567999999997},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.77966452799999997},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.2213878959999995},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},9.2575481039999996]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.86112201600000005},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.6228569440000005},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},9.5077389600000011]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.94839789599999991},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":9.0563271480000012},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},10.028485044000002]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.006581816},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":9.5537996640000014},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},10.584141480000001]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.7047888560000002},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":15.575835383999999},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},17.304384240000001]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.0953845439999998},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.376E-2},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":27.070068779999996},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},30.189213323999997]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"GHwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPOLCEXCC","EPOLCEXGT","EPODSEXGT","EPGASEXCC","EPHYDEXDAAko","EPHYDEXROKpo","EPODSNUEff","EPGASNCAbo","EPGASNUDo1","EPGASNCTem","EPGASNCAb2","EPGASNUSun","EPGASNUAb3","EPGASNUDo2","EPSOLNCSol","EPWNDNCWin","EPGASNCAb4","EPHYDNUDABui","EPHYDNUDAJua","EPHYDNUDAPwa","EPHYDNUROHem","EPHYDNUDAKul","EPHYDNUDADab","EPHYDNUDANou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUDMeTBwGHw;MAINWAPP",0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,5,2014,{"$f":"OFFSET(D$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":315.66796799999997},{"$f":"OFFSET(Q$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},315.66796799999997,1]
[null,8,2017,{"$f":"OFFSET(D$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},0,1]
[null,11,2020,{"$f":"OFFSET(D$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":1118.5274100000008},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},1118.5274100000008,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":727.22149500000057},{"$f":"OFFSET(AL$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},727.22149500000057,1]
[null,19,2028,{"$f":"OFFSET(D$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":188.67933315000022},{"$f":"OFFSET(AG$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},188.67933315000022,1]
[null,23,2040,{"$f":"OFFSET(D$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":25.626499584000001},{"$f":"OFFSET(R$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":19.786570650000019},{"$f":"OFFSET(AG$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":652.02620208000076},{"$f":"OFFSET(AH$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},6625.6730869830071,9.5]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B160,0)","v":2010},{"$f":"OFFSET(D$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":64.868951141501029},{"$f":"OFFSET(E$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":1.3174000000000002E-2},{"$f":"OFFSET(G$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":7.977606999999999},{"$f":"OFFSET(O$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D160:$X160)*AA160","v":7.9907809999999992},{"$f":"SUMIF($D$158:$X$158,1,$D160:$X160)*AA160","v":64.868951141501029},1]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":79.960270651465393},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":48.145419899772577},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":35.011861263117339},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.27676000000000001},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":183.56534372160897},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":30.422842999999997},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},30.699602999999996,346.68289553596424,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":48.50025271291814},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":57.355994207706026},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":19.813241923989015},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":2.1794849999999997},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":189.86749430802161},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":36.068747000000002},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},38.248232000000002,315.53698315263478,1]
[null,12,2021,{"$f":"OFFSET(D$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":61.175501239666943},{"$f":"OFFSET(E$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":45.439393506383368},{"$f":"OFFSET(F$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":45.765201965453265},{"$f":"OFFSET(H$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":2.3662979999999996},{"$f":"OFFSET(I$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":250.35840688648395},{"$f":"OFFSET(N$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":40.918965999999998},{"$f":"OFFSET(O$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},43.285263999999998,402.73850359798752,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":80.179249894657147},{"$f":"OFFSET(E$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":60.717517677754728},{"$f":"OFFSET(F$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":64.012012369810662},{"$f":"OFFSET(H$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":6.2201809999999993},{"$f":"OFFSET(I$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":297.02838690478274},{"$f":"OFFSET(N$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":53.892091000000001},{"$f":"OFFSET(O$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},60.112271999999997,501.9371668470053,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":84.339855515300286},{"$f":"OFFSET(E$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":65.230362936295123},{"$f":"OFFSET(F$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":68.965322850807922},{"$f":"OFFSET(H$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":5.687418000000001},{"$f":"OFFSET(I$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":310.1193406325433},{"$f":"OFFSET(N$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":55.981628999999991},{"$f":"OFFSET(O$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},61.669046999999992,528.65488193494662,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":101.75235500309714},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":88.105530149976559},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":97.034082243125695},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":6.2547759999999988},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":375.08745671641077},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":45.153393999999999},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},51.408169999999998,661.9794241126101,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},0,0]
[]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":10.538342874757937},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},22.034716919948416]
[null,5,2014,{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":10.538342874757937},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},160.25580731082516]
[null,8,2017,{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},219.65373987764258]
[null,11,2020,{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},219.65373987764258]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":107.86595163887792},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},327.51969151652048]
[null,19,2028,{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":31.346779896552697},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":39.149521020765555},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":307.6961194627965},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},566.49938036120466]
[null,{"$f":"B209+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":11.496374045190477},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":31.615028624273808},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":32.739757218361611},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":38.321246817301592},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":75.259281870050231},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":49.99191411392701},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":68.862916525509448},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":307.6961194627965},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},647.5976673016844]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.9166091200000013},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.1802898194840805},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":1.1816965586629473},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":5.9166091200000013}]
[null,4,2013,{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":21.281351280000006},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":11.3464995},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.5991462720000005},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.50466858716882201},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":47.928996215999994},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":16.50665510770234},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},17.012730434050027,87.155993268000003]
[null,7,2016,{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":32.795004720000009},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":23.491692},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":13.680968544000001},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.6347986484961636},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42360853099370421},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":95.034615065999986},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":31.89239317088164},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},33.952207089550377,165.00228032999999]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":41.446223040000007},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":33.534375000000004},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":17.229602496000002},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.2735678135942261},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42360853099370421},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":129.325730112},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":42.519096220373612},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},45.217679304140411,221.53593064800003]
[null,12,2021,{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":56.547657120000011},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.640073000000008},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":25.334697888000004},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.1150233483868668},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42360853099370421},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":187.74557486999998},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":51.944012411171471},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},55.484051029730907,319.268002878]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":81.23303928},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":69.566773500000011},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":45.939170976000007},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.8583308614669951},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42360853099370421},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":289.51812439199995},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":62.624969892955413},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},67.908316024594981,486.25710814799999]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":114.60825383999999},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":96.205714500000013},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":1.4067391788668347E-3},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":74.617848192000011},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":7.3141116740795802},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.42360853099370421},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":410.55015850199993},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":75.768873867088644},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},83.508000811340793,695.98197503400002]
[null,23,2040,{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":138.88319496},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":115.87563750000001},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":92.059828128000021},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.276638819195659},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.44902504285332645},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":504.27092073599999},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":22.593388209742535},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},25.319052071791521,851.08958132400005]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,1337.65,0,0,108.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,1904.19,0,0,112.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,2986.12,0,0,129.27000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,2402.9299999999998,0,0,149.13999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,1316.68,0,2467.79,0,0,180.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,1316.68,0,3321.72,0,0,203.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,1316.68,0,4236.2700000000004,0,0,226.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,215.36,0,0,153.01,353.68,70.989999999999995,0,103.01,0,96.37,0,0,0,0,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,0,153.01,353.68,70.989999999999995,0,103.01,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,353.68,70.989999999999995,0,0,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,0,0,353.68,70.989999999999995,0,0,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,175.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,15.14,353.68,70.989999999999995,0,13.3,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,0,0,0,0,0,0,0,0,0.02,0,0,0,0,500.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,153.01,353.68,70.989999999999995,0,103.01,0,289.10000000000002,283.27,280.87,0,0,2.5,37.5,343.36,0,0,0,0,0,0,0,0,0,0.46,160.35,0,0,0,500.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,68.010000000000005,353.68,70.989999999999995,0,68.67,0,256.98,251.79,280.87,0,0,0.28000000000000003,15.28,343.36,0,0,0,0,0,0,0,0,0,0.57999999999999996,790.69,0,0,0,500.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwTerElcOut",313,"MESSAGE","Int_V2","GHwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,1394.14,218.63,3.47,27.56,0.64,0,0,0,0,946.05,15.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,1465.82,259.32,3.48,30.87,0.73,0.5,0,0,0,978.82,15.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,2014.96,597.11,3.19,47.38,1.1200000000000001,0.5,0,0,0,1211.79,19.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,2128.15,642.83000000000004,2.87,53.44,1.26,0.5,0,0,0,1268.8800000000001,20.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,2976.81,1001.58,1.02,103.08,2.42,0.5,0,0,0,1682.06,26.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,3338.09,1161.9000000000001,0,126.14,2.96,0.5,0,0,0,1850.86,29.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,6353.57,2407.4,0,250.44,5.86,0.5,0,0,0,3342.46,53.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",1.5833333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,300,300,85,180,900,144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,300,300,85,180,900,144,0,120,0,110,0,0,0,0,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,300,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,300,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,300,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,34.57,0,0,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,85,180,900,144,0,120,0,330,330,327.2,0,0,10,150,400,342,0,0,0,0,0,0,0,0,659.89,188.67,0,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwTerTotCap",379,"MESSAGE","Int_V2","GHwTerTotCap",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,1527.07,107.97,119.42,31.27,15.93,0,0,0,0,1210.68,337.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,1734.56,196.21,119.42,38.479999999999997,12.79,0,0,0,0,1245.08,345.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,2197.29,403.48,119.42,63.52,21.28,1,0,0,0,1515.76,420.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,2528.0300000000002,603.54999999999995,119.42,75.959999999999994,25.41,1,0,0,0,1688.32,456.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,3064.13,852.42,71.66,114.44,34.28,1,0,0,0,2009.42,507.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,3875.69,1145.55,23.9,175.3,55.29,1,0,0,0,2427.1,620.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,4109.63,1233.57,11.96,194.04,61.46,1,0,0,0,2545.6799999999998,652.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,8215.09,2752.27,0,425.41,3.88,1,0,0,0,4822.95,42.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPOLCEXCC","EPOLCEXGT","EPODSEXGT","EPGASEXCC","EPHYDEXDAAko","EPHYDEXROKpo","EPODSNUEff","EPGASNCAbo","EPGASNUDo1","EPGASNCTem","EPGASNCAb2","EPGASNUSun","EPGASNUAb3","EPGASNUDo2","EPSOLNCSol","EPWNDNCWin","EPGASNCAb4","EPHYDNUDABui","EPHYDNUDAJua","EPHYDNUDAPwa","EPHYDNUROHem","EPHYDNUDAKul","EPHYDNUDADab","EPHYDNUDANou","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUDMeTBwGHw;MAINWAPP",0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,327.2,0,0,0,0,0,342,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,214.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34.57,0,0,0,0,206.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,98.63,188.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,26.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,28.41,502.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,34.15,34.61,0,0,0,0,0,0,0,0,36.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,115.66,52.7,0,7.66,4.1399999999999997,0,0,0,0,69.52,49.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,132.88999999999999,68.25,0,4.68,3.15,0,0,0,0,78.03,52.13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,139.46,74.540000000000006,0,4.84,3.2,0,0,0,0,79.599999999999994,52.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,208.51,67.11,0,13.8,8.33,0,0,0,0,116.94,76.010000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,231.09,77.62,0,16.29,8.2200000000000006,0,0,0,0,127.45,80.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,278.8,104.84,0,22.92,9.0399999999999991,0,0,0,0,154.15,65.260000000000005,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,682.25,260.02,0,35.33,25.72,0.04,0,0,0,376.46,232.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwFinaleElc",478,"MESSAGE","Int_V2","GHwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Electricite","Exports","Rural","Urban",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,222.1,0,28.2,961.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,355.9,0,38.6,1067.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,694.6,0,61.9,1350.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,804.2,0,77.3,1482.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,1002.6,0,106,1709,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,1335.8,0,151.6,2083.1999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwFinaleShp",511,"MESSAGE","Int_V2","GHwFinaleShp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,-3671.19,0,-5082.43,-4838.1899999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1266.55,0,-2530.52,-1894.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1171.79,0,-2398.12,-1760.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1002.92,0,-2159.64,-1524.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1120.78,0,-2372.19,-1691,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1166.57,0,-2475.5300000000002,-1755.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1176.8599999999999,0,-2519.5300000000002,-1776.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GHwGasProduction",544,"MESSAGE","Int_V2","GHwGasProduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMGAS","PRAGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,348.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,348.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,43.28,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,605.01,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,1171.54,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,2253.4699999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,2253.4699999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,2253.4699999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,2253.4699999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,2253.4699999999998,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,1670.29,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,1677.31,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,1735.15,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,2254.15,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,2254.7800000000002,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,2589.08,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,3061.45,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,3503.63,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,9932.51,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,23461.52,732.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawGUw","index":17,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"GUw",{"$f":"C1&\"Primaire\"","v":"GUwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":1467}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"GUwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"H"},"H","H","H","H","H","O","O","O","H","H","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"GUwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"GUwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"GUwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"GUwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"GUwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"GUwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"GUwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":13.943293991326074},{"$f":"BA189","v":0},{"$f":"N44","v":75.241389999999996},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":89.184683991326068},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":49.86},{"$f":"H16/I16*1000","v":1788.7020455540728},{"$f":"J16/8.76","v":204.1897312276339},{"$f":"P102","v":4.035054852},{"$f":"Y218","v":0.47191119408686988},null,null,{"$f":"SUM(L16:O16)","v":4.5069660460868697},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":49.4},{"$f":"P16/(Q16+eps)*1000","v":91.234130469120004},{"$f":"R16/8.76","v":10.414855076383562},{"$f":"L16+D16","v":17.978348843326074},{"$f":"M16+E16","v":0.47191119408686988},75.241389999999996,0,93.691650037412941,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:AA16)-AB16","v":93.691650037412941},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":49.4},{"$f":"AC16/AD16*1000","v":1896.5921060205048},{"$f":"AE16/8.76","v":216.50594817585673},{"$f":"BA131","v":0},{"$f":"P160","v":0},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":13.943293991326074},{"$f":"BA190","v":0},{"$f":"N45","v":76.499009999999998},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":90.442303991326071},49.86,{"$f":"H17/I17*1000","v":1813.9250700225846},{"$f":"J17/8.76","v":207.06907192038636},{"$f":"P103","v":4.1194215359999999},{"$f":"Y219","v":1.0451655730210287},null,null,{"$f":"SUM(L17:O17)","v":5.1645871090210287},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":50.4},102.47196642849819,{"$f":"R17/8.76","v":11.69771306261395},{"$f":"L17+D17","v":18.062715527326073},1.0451655730210287,76.499009999999998,0,95.606891100347099,{"$f":"Z219","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:AA17)-AB17","v":95.606891100347099},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":50.4},{"$f":"AC17/AD17*1000","v":1896.9621250068869},{"$f":"AE17/8.76","v":216.54818778617431},{"$f":"BA132","v":0},{"$f":"P161","v":0},{"$f":"Z161","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},0]
[null,3,2012,15.740433989659243,7.1768050415271798,59.967960000000005,0,82.885199031186431,83.97,987.08108885538206,112.68048959536326,0.57893000399999994,1.0451655730210287,null,null,1.6240955770210288,64.100000000000009,25.336904473754441,2.8923406933509637,16.319363993659241,8.2219706145482085,59.967960000000005,0,84.509294608207455,1.07120784,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},85.580502448207454,64.099999999999994,1335.1092425617387,152.40973088604323,74.420640000000006,0,11.744586743183879,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},86.165226743183879]
[null,4,2013,17.487177989659244,10.921225063193534,80.737549999999999,0,109.14595305285278,103.91,1050.3893085636876,119.90745531548946,0.5818392,1.0451655730210287,null,null,1.6270047730210289,80.3,20.261578739955333,2.3129656095839422,18.069017189659245,11.966390636214562,80.737549999999999,0,110.7729578258738,8.0552641319999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},118.82822195787381,80.300000000000011,1479.8035113060248,168.92734147329051,38.828160000000004,0,76.572306398236549,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},115.40046639823655]
[null,5,2014,18.880017989659244,24.57275639218545,95.584879999999998,0,139.03765438184467,119.81,1160.4845537254375,132.47540567641983,0.58884937200000009,4.386381964373272,null,null,4.9752313363732723,96.5,51.556801407851864,5.8854796127684779,19.468867361659242,28.959138356558721,95.584879999999998,0,144.01288571821794,15.020172377999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},159.03305809621793,96.5,1648.0109647276468,188.12910556251677,141.56100000000001,0,76.362369653179229,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},217.92336965317924]
[null,6,2015,9.6770958105760592,59.429686942524505,9.6601800000000004,0,78.766962753100557,69.260000000000005,1137.2648390571837,129.82475331703012,0.88444990800000012,8.9432060099544177,null,null,9.8276559179544183,139.30000000000001,70.550293734737352,8.053686499399241,10.56154571857606,68.372892952478921,9.6601800000000004,0,88.594618671054974,30.851561051999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":6.4604885484451016},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":91.267982319833095},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},217.17465059133315,139.30000000000001,1559.0427178128725,177.97291299233706,380.16,0,173.57333526129889,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":70.459999999999994},624.1933352612989]
[null,7,2016,17.538319810576059,59.429686942524505,104.56044999999999,0,181.52845675310056,159.00000000000003,1141.6884072522046,130.32972685527449,1.0595217960000001,12.152863515247727,null,null,13.212385311247727,436.59999999999997,30.261991092407488,3.4545651931972019,18.597841606576058,71.582550457772228,104.56044999999999,0,194.74084206434827,71.223597413999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":8.3071283350713347},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":306.8174544579465},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":11.519636029174745},569.56938624219129,436.6,1304.5565420114319,148.92197968167031,0,0,442.63388051051112,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":20.14},462.77388051051111]
[null,8,2017,9.6770958105760592,59.429686942524505,11.394589999999999,0,80.501372753100554,69.260000000000005,1162.3068546505999,132.68343089618722,1.1990341440000001,15.156419492204575,null,null,16.355453636204576,447.6,36.540334307058025,4.171271039618496,10.87612995457606,74.586106434729075,11.394589999999999,0,96.856826389305127,74.241111689999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":337.42933555631993},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":23.885405863069828},514.53606850903395,447.6,1149.5443889835433,131.22652842277893,0,0,33.083643378933544,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":235.435},268.51864337893358]
[null,9,2018,9.6770958105760592,59.429686942524505,12.00267,0,81.109452753100555,69.260000000000005,1171.0865254562598,133.68567642194748,1.3633148879999999,18.125979165818194,null,null,19.489294053818195,459.40999999999991,42.422441943784364,4.8427445141306356,11.040410698576059,77.555666108342706,12.00267,0,100.59874680691875,77.819217347999995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":321.54925417649213},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":9.8605485443417074},520.00087052354809,459.4,1131.9130834208711,129.21382230831861,0,0,39.22989611115807,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},39.22989611115807]
[null,10,2019,11.946971810576059,188.38272546840005,34.024160000000002,0,234.35385727897611,326.37,718.06188460635508,81.970534772414965,1.6165160279999999,24.105099125691005,null,null,25.721615153691005,694.59999999999991,37.030830914656924,4.2272638030430283,13.563487838576059,212.48782459409105,34.024160000000002,0,260.07547243266708,107.71130479799999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":431.79153406792858},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":96.478794815709875},732.99371721936461,694.59999999999991,1055.2745712919159,120.46513370912282,1406.4,0,327.73305131090456,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},1734.1330513109046]
[null,11,2020,10.62349581057606,317.33576399427557,13.43304,0,341.39229980485163,542.46,629.34096487271256,71.842575898711488,1.9535263559999998,30.742669403667623,null,null,32.696195759667624,710.41000000000008,46.02440247069633,5.25392722268223,12.577022166576059,348.07843339794317,13.43304,0,374.08849556451923,111.120655188,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":328.75269393278074},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":148.95241956607359},694.90362585570529,710.4,978.1864102698554,111.66511532760907,1406.4,0,37.379684780184945,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},1443.7796847801851]
[null,12,2021,11.096675810576059,446.28880252015114,14.1655,0,471.55097833072722,779.05,605.28974819424582,69.097003218521209,2.114179488,32.457309116487664,null,null,34.571488604487662,728.6,47.449202036800948,5.4165755749772773,13.210855298576059,478.74611163663883,14.1655,0,506.1224669352149,116.47026717599999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":202.10859314093688},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":168.60345935950718},685.99206862912354,728.59999999999991,941.52081887060615,107.47954553317422,1406.4,0,58.652466579634407,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},1465.0524665796345]
[null,13,2022,11.569875810576059,575.24184104602671,14.718300000000001,0,601.53001685660274,1015.65,592.26113016945078,67.609718055873373,2.2788774360000001,35.413586098885162,null,null,37.692463534885164,744.4,50.634690400831296,5.7802157991816552,13.848753246576059,610.65542714491187,14.718300000000001,0,639.22248039148792,120.12811379999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":39.081143396464903},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":169.77757557437477},658.54836275005698,744.40000000000009,884.6700198146923,100.98972828934843,1406.4,0,40.104165937424717,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},1446.5041659374249]
[null,14,2023,12.043055810576059,704.19047844430747,15.27801,0,731.51154425488357,1252.24,584.16241635380084,66.685207346324304,2.4473769839999999,38.452396039239076,null,null,40.899773023239078,760.40000000000009,53.787181776303527,6.1400892438702659,14.490432794576058,742.64287448354651,15.27801,0,772.41131727812262,123.80187909599999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":268.00203337479672},658.10536373580476,760.4,865.4725982848563,98.798241813339757,1406.3520000000001,0,40.278696235989649,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},1446.6306962359897]
[null,15,2024,12.043055810576059,704.19047844430747,15.837720000000001,0,732.07125425488357,1252.24,584.60938338887399,66.736230980465066,2.6167689360000002,41.576951354325544,null,null,44.193720290325544,776.38999999999987,56.922062738773462,6.4979523674398934,14.659824746576058,745.76742979863297,15.837720000000001,0,776.26497454520916,127.46374743600001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":260.78839983594281},672.83452288174522,776.4,866.60809232579243,98.927864420752556,0,0,40.148259520998991,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},40.148259520998991]
[null,16,2025,12.043055810576059,704.19047844430747,16.404340000000001,0,732.63787425488363,1252.24,585.06186853549127,66.787884536014985,2.79245448,44.706625012081076,null,null,47.49907949208108,792.90000000000009,59.905510772458094,6.8385286269929333,14.835510290576059,748.89710345638855,16.404340000000001,0,780.13695374696476,131.2089225,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":253.27328288901418},687.96679409442936,792.90000000000009,867.65896594076082,99.047827162187318,0,0,41.061623865222309,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},41.061623865222309]
[null,17,2026,12.043055810576059,704.19047844430747,16.96405,0,733.19758425488362,1252.24,585.50883557056443,66.838908170155761,2.9685572279999999,47.913713285123976,null,null,50.882270513123977,808.69999999999993,62.918598383201186,7.1824883999088112,15.011613038576058,752.10419172943148,16.96405,0,784.07985476800764,134.833918686,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":246.27672641769084},702.53124777279572,808.7,868.71676489773176,99.168580467777602,0,0,39.743997906314547,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},39.743997906314547]
[null,{"$f":"B61","v":18},2027,12.043055810576059,704.19047844430747,17.537579999999998,0,733.77111425488363,1252.24,585.96683882872583,66.891191647114823,3.1489367760000002,51.210641607034667,null,null,54.359578383034666,824.99999999999989,65.890398039243365,7.5217349359866859,15.19199258657606,755.4011200513421,17.537579999999998,0,788.13069263791829,138.538402674,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":239.0451719001787},717.51812414821836,825,869.71893836147683,99.282983831218814,0,0,40.615492074630218,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},40.615492074630218]
[null,19,2028,12.043055810576059,704.19047844430747,17.8278,0,734.0613342548836,1252.24,586.19859951357853,66.917648346298918,3.312811548,54.452716061643642,null,null,57.765527609643641,841.2,68.670384699187991,7.8390850113228305,15.355867358576059,758.6431945059511,17.8278,0,791.82686186452725,142.44214643999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":231.76534028968356},732.39786875132256,841.2,870.65842695116805,99.390231387119641,0,0,42.800150979991258,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},42.800150979991258]
[null,20,2029,12.043055810576059,704.19047844430747,18.37369,0,734.60722425488359,1252.24,586.63453032556345,66.967412137621395,3.4940834999999999,57.827200410016403,null,null,61.321283910016405,857.4,71.520041881620259,8.1643883426507138,15.537139310576059,762.01767885432389,18.37369,0,795.92850816489999,146.11542424200002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":224.68102511469081},747.25710802868809,857.40000000000009,871.53849781745737,99.490696097883259,0,0,40.273351413672266,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},40.273351413672266]
[null,21,2030,12.043055810576059,704.19047844430747,19.05087,0,735.28440425488361,1252.24,587.17530525688653,67.02914443571764,3.685091436,61.970712568593818,null,null,65.655804004593818,870.89999999999986,75.388453328556608,8.6059878228945905,15.728147246576059,766.16119101290133,19.05087,0,800.94020825947746,147.95350832400001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":9.3253887510649189},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":226.63205257000052},761.48125350102077,870.9,874.36129693537816,99.812933440111664,0,0,20.152520487821029,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},20.152520487821029]
[null,22,2031,12.043055810576059,704.19047844430747,19.548389999999998,0,735.78192425488362,1252.24,587.57260928806261,67.074498777176103,3.7608689879999999,62.019848658216738,null,null,65.780717646216743,885.89999999999986,74.252983006517923,8.4763679231184845,15.803924798576059,766.21032710252416,19.548389999999998,0,801.56264190110039,149.128518222,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":210.60365034712026},769.98171051245902,885.9,869.15194775082864,99.21825887566537,0,0,12.882659327027184,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},12.882659327027184]
[null,23,2040,12.043055810576059,704.19047844430747,24.661789999999996,0,740.89532425488358,1252.24,591.65601183070623,67.54064061994363,4.7413973160000005,55.271360037529547,null,null,60.012757353529551,1028.49,58.350355718525265,6.6609995112471765,16.784453126576061,759.46183848183705,24.661789999999996,0,800.90808160841311,152.95504083600002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":29.894200736478837},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":52.879940859116687},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":172.04765168025108},864.58961235975755,1028.5,840.63161143389163,95.962512720763883,0,0,398.55832670748418,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},398.55832670748418]
[null,24,2050,12.043055810576059,679.61772205212196,31.924199999999999,0,723.58497786269811,1252.24,577.8325064386205,65.962614890253477,6.2457026400000011,60.010513290158599,null,null,66.256215930158604,1208.0099999999998,54.847406834057793,6.2611195016047709,18.288758450576061,739.6282353422805,31.924199999999999,0,789.84119379285676,157.395511554,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":30.078497954508563},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":169.11414278630534},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":208.74777127601604},937.68157481165463,1208,776.22646921494584,88.61032753595272,0,0,486.84757131836335,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":2.0099999999999998},488.85757131836334]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"GUwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":59.909700000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":15.33169},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":75.241389999999996},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":298.35288433439996},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":61.167319999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":15.33169},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":76.499009999999998},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":302.60417050079997},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":8.6167700000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":51.351190000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},59.967960000000005,350.1059485248,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":8.6374999999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":72.100049999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},80.737549999999999,479.86960960800002,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":6.7856199999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":88.799260000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},95.584879999999998,577.99016812800005,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":9.6601800000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},9.6601800000000004,32.655483849599996,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":10.848699999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":93.711749999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},104.56044999999999,622.43128274399999,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":11.394589999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},11.394589999999999,38.518521364799987,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":12.00267},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},12.00267,40.574088302399993,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":12.672940000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":21.351220000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},34.024160000000002,176.298602112,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":13.43304},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},13.43304,45.409342348799996,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":14.1655},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},14.1655,47.88536615999999,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":14.718300000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},14.718300000000001,49.754063375999991,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":15.27801},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},15.27801,51.646119307199989,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":15.837720000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},15.837720000000001,53.538175238399994,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":16.404340000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},16.404340000000001,55.453589884799989,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":16.96405},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},16.96405,57.345645815999987,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":17.537579999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},17.537579999999998,59.284419177599986,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":17.8278},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},17.8278,60.265485215999988,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":18.37369},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},18.37369,62.110823716799985,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":19.05087},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},19.05087,64.399977806399988,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":19.548389999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},19.548389999999998,66.081805300799985,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":24.661789999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},24.661789999999996,83.367254548799977,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":31.924199999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},31.924199999999999,107.91726422399998,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"GUwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPOHFEXDI","EPHYDEXDABan","EPHYDEXRODon","EPHYDEXDAGra","EPHYDEXDAGar","EPHYDEXDAKin","EPHYDEXROTin","EPOHFNCT12","EPOHFNCT13","EPOHFNCMan","EPHYDNUDABan","EPHYDNUDADon","EPHYDNUDAGra","EPHYDNUDASam","EPHYDNUDAKal","EPHYDNUDADig","EPHYDNUDAFel","EPHYDNUDADAM","EPHYDNUDASal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUhubMAwGUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.5241680016668324},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":13.943293991326074}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.5241680016668324},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":13.943293991326074}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.3213080000000001},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.740433989659243]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.4150400000000003},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":1.6530119999999999},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.487177989659244]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.13099084628145974},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.3383612619130774},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0.36107807088864652},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.6480559999999995},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":2.4247679999999998},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0.38806799999999991},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},18.880017989659244]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},9.6770958105760592]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":4.6480559999999995},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":2.4247679999999998},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0.78839999999999999},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.538319810576059]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},9.6770958105760592]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},9.6770958105760592]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0.88563599999999987},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0.91103999999999996},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.47320000000000001},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.946971810576059]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.94640000000000002},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.62349581057606]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.4195799999999998},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.096675810576059]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.8927799999999999},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},11.569875810576059]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.043055810576059]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.043055810576059]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.043055810576059]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.043055810576059]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.043055810576059]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.043055810576059]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.043055810576059]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.043055810576059]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.043055810576059]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.043055810576059]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":9.0006531388386026},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.40802960896068335},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.18001306277677204},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.1200000000000001E-3},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.268E-2},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":2.2620000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":5.1979999999999998E-2},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":2.3659599999999998},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.043055810576059]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"GUwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.7732272120000001},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":4.035054852}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.31419316800000002},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.8052283679999999},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.1194215359999999}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.54111045599999996},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.57893000399999994]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11636784},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.46547136},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.5818392]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.13210560000000002},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.42765181200000002},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.58884937200000009]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.23569920000000003},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.61093116000000003},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.88444990800000012]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.32931359999999998},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.67784266800000004},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.0595217960000001]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.43100640000000007},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.69820704},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.1990341440000001]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.55455840000000001},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.71566221599999991},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.3633148879999999]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.76412159999999996},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.72729900000000003},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.6165160279999999]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.171642564},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0487663999999999},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.73311739200000003},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.9535263559999998]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.19491613199999999},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1599632000000002},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.759300156},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.114179488]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21528050400000001},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2868416},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.77675533199999991},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.2788774360000001]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.23855407199999998},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4175215999999999},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.79130131200000009},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.4473769839999999]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.25891844400000003},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.5520031999999999},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.80584729200000005},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.6167689360000002]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.28219201199999999},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.68696},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.82330246799999995},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.79245448]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.30546558000000001},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.8252431999999998},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.83784844799999991},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.9685572279999999]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.32873914799999998},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.9678032000000001},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.85239442800000009},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.1489367760000002]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.33455753999999999},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.1113135999999999},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.86694040800000005},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.312811548]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.35783110799999995},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.2576752},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.87857719199999995},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.4940834999999999]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.39855985200000005},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.402136},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.88439558399999996},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.685091436]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.41019663599999995},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.4430032000000002},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.90766915200000009},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.7608689879999999]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.51492769199999999},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.0802464000000001},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.1462232240000001},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.7413973160000005]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.66911507999999997},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0928976000000006},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.48368996},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.2457026400000011]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"GUwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPOHFEXDI","EPHYDEXDABan","EPHYDEXRODon","EPHYDEXDAGra","EPHYDEXDAGar","EPHYDEXDAKin","EPHYDEXROTin","EPOHFNCT12","EPOHFNCT13","EPOHFNCMan","EPHYDNUDABan","EPHYDNUDADon","EPHYDNUDAGra","EPHYDNUDASam","EPHYDNUDAKal","EPHYDNUDADig","EPHYDNUDAFel","EPHYDNUDADAM","EPHYDNUDASal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUhubMAwGUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":74.420640000000006},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},74.420640000000006,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},0,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":1406.4},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},1406.4,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":1406.4},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},1406.4,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":1406.3520000000001},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},1406.3520000000001,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},0,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},0,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":8.7810676519889412},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.9635190911949381},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},0,11.744586743183879,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":25.562176988582941},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":4.9109744939801834},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0.539682},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":26.241600000000023},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":143.10018377873575},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":13.997137},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},40.778419000000021,173.57333526129889,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.4087820962604498},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.2271157635862462},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":13.293499923360152},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.501423},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":23.377200000000023},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":17.300498327951221},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.0822099999999999},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},28.960833000000022,39.22989611115807,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.350398052560581},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.7399610221266339},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":9.4409251048067322},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.2177439999999999},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":28.736400000000028},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":15.572881757930775},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.95482199999999984},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},30.908966000000028,40.104165937424717,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":6.3759456309329519},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":8.9332486216544336},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":9.7372770139262244},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.259258},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":29.614200000000029},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":15.232224969476038},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.92714600000000003},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},31.800604000000028,40.278696235989649,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":6.3540477066137777},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.1265362211822332},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":10.583996754267638},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":2.5323539999999998},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":32.340000000000032},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":14.550911392566569},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":5.0647079999999995},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},39.937062000000026,40.615492074630218,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.9014801828662424},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.9332486216544336},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":4.2335987017070552E-2},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":4.5319449999999994},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":42.042000000000037},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":7.2754556962832844},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.5840419999999993},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},50.157987000000034,20.152520487821029,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":8.1350788845732964},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":7.983618241365674},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.6832308704851373},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.8400449999999995},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":58.720200000000062},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":28.88282913541223},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":8.800968000000001},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},713.61213000000066,486.84757131836335,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":0}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},7.1768050415271798]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},59.429686942524505]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":128.95303852587554},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},188.38272546840005]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":644.76079150178293},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},704.19047844430747]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":644.76079150178293},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},704.19047844430747]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":7.1768050415271798},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":3.7444200216663543},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":13.651531328991917},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":644.76079150178293},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},704.19047844430747]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":1.100281898684945},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.941522252898702},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":24.514280702700574},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":644.76079150178293},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},679.61772205212196]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.0710056014329936E-2},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.44120113807253997},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.47191119408686988},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.80090927999999995},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.27029856000000002},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.12386389259113074},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.92130168042989802},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1.0451655730210287,1.07120784]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.1652989600000003},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.74525174400000016},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.2037100382283886},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":5.1341353956436944},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":24.941010347999995},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.6053605760823348},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},8.9432060099544177,30.851561051999994]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":24.330199199999999},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":45.296317500000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.8691308160000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.0605206010281938},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":16.643579182742641},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":34.215657281999995},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":6.4009993419201701},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},24.105099125691005,107.71130479799999]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":26.092465919999999},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":47.556726000000005},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":8.0664813120000005},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.8333903440554968},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":26.763586988182229},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":38.412440567999994},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":6.8166087666474331},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},35.413586098885162,120.12811379999999]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":27.846077759999996},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":50.036353500000004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":10.777189728000003},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.4035737173882228},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":35.079022451588642},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":42.549301511999992},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":7.2240288431042119},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},44.706625012081076,131.2089225]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":30.156264959999994},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":53.330770500000021},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":14.870282208000006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.145733404401196},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":46.952769575342174},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":47.758106573999989},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":7.7286974302730327},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},57.827200410016403,146.11542424200002]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":30.691203119999994},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":54.292728000000018},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":15.090382464000006},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.3770824930424821},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":50.807607207384883},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":49.054204637999987},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":7.8351589577893774},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},62.019848658216738,149.128518222]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,86.7,37.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,12.5,177.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,16.489999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,19.440000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,0,0,21.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,23.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,25.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,28.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUwSecElcOut",280,"MESSAGE","Int_V2","GUwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,15.22,0.55000000000000004,6.33,2.7,23.3,1.23,0.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,23.3,1.23,0.53,53.06,27.68,9,0.56000000000000005,6.34,11.31,0,25.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,473.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,1182.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,1182.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0,23.3,1.23,0.53,0,0,0,0.56000000000000005,6.34,11.31,0,25.99,0,0,1182.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUwTerElcOut",313,"MESSAGE","Int_V2","GUwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,79.78,0,0,1.47,0.13,0,0,0,0,60.64,1.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,460.88,280.89999999999998,0,0.99,0.18,6.93,0,0,0,145.27000000000001,2.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,707.07,516.9,0,2.29,0.43,16.079999999999998,0,0,0,156.4,2.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,741.59,542.70000000000005,0,4.68,0.74,27.08,0,0,0,166.53,2.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,802.07,589.6,0,7.16,1.1299999999999999,41.41,0,0,0,182.77,2.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,834.5,617.9,0,8.18,1.37,50.55,0,0,0,189.86,3.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,1145.21,784.1,0,12.28,2.2999999999999998,86.13,0,0,0,318.10000000000002,5.0999999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPOHFEXDI","EPHYDEXDABan","EPHYDEXRODon","EPHYDEXDAGra","EPHYDEXDAGar","EPHYDEXDAKin","EPHYDEXROTin","EPOHFNCT12","EPOHFNCT13","EPOHFNCMan","EPHYDNUDABan","EPHYDNUDADon","EPHYDNUDAGra","EPHYDNUDASam","EPHYDNUDAKal","EPHYDNUDADig","EPHYDNUDAFel","EPHYDNUDADAM","EPHYDNUDASal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUhubMAwGUw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,19,1,11,3,75,3.4,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2929.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2929.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,75,3.4,1.5,66.239999999999995,34.56,126,5,15,27,0,240,0,0,2929.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,0,75,3.4,1.5,0,0,0,5,15,27,0,240,0,0,2929.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.0416666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,85.26,0,0,1.74,3.61,0,0,0,0,82.94,43.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,165.98,0,0,2.4300000000000002,2.71,6.44,0,0,0,132.22,36.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,234.56,0,0,3.56,3.2,12.12,0,0,0,189.59,52.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,566.4,330.86,0,9.61,7.72,27.21,0,0,0,221.55,61.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,837,610.04,0,20.12,16.149999999999999,56.96,0,0,0,235.32,65.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,901.2,652.79999999999995,0,29.25,21.92,82.81,0,0,0,254.64,60.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,949.06,684.92,0,37.15,25.8,103.65,0,0,0,268.13,68.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,1163.01,801.42,0,53.41,1.35,136.61000000000001,0,0,0,354.62,3.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.0833333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,34.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,586,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0.3,0,0,0,0,0,4.3099999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,31.25,0,0,7.0000000000000007E-2,0,0,0,0,0,26.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,10.55,4.6900000000000004,0,1.56,1.68,5.22,0,0,0,7.68,6.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,12.11,8.8000000000000007,0,4.32,4.16,14.63,0,0,0,2.99,4.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,17.47,10.63,0,2.2999999999999998,1.82,6.41,0,0,0,6.26,1.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,17.350000000000001,10.63,0,2.36,1.87,6.61,0,0,0,6.12,7.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,17.41,10.86,0,2.5,3.66,7,0,0,0,5.98,7.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,22.29,9.5,0,0.87,5.55,12.71,0,0,0,11.87,12.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GUwFinaleElc",478,"MESSAGE","Int_V2","GUwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,1.6,62.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,5.8,133.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,280.89999999999998,0,8.1,147.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,533.6,0,29.3,165.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,561.29999999999995,0,39.200000000000003,175.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,589.6,0,49.7,185.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,617.9,0,60.1,192.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,-2674.38,-1834.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,-3293.54,-2095.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,-1318.8,-2130.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,-1730.83,-1861.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1431.54,0,-1770.17,-2090.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1186.9100000000001,0,-1737.55,-1788.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1094.5999999999999,0,-1728.72,-1666.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1430.73,0,-1788.65,-2015.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1217.27,0,-1694.78,-1757.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1019.74,0,-1664.68,-1542.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1025.6500000000001,0,-1672.22,-1550.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-997.48,0,-1674.4,-1521.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1006.44,0,-1683.72,-1533.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1024.04,0,-1695.25,-1554.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1028.56,0,-1705.32,-1560.93,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1035.33,0,-1716.5,-1570.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1041.25,0,-1728.52,-1579.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1057.6300000000001,0,-1743.32,-1599.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1090.3699999999999,0,-1698.67,-1619.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1077.3800000000001,0,-1746.03,-1623.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1096.07,0,-1758.09,-1645.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1138.44,0,-1765.4,-1690.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.25,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBwPrimaire",544,"MESSAGE","Int_V2","GBwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawGBw","index":18,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"GBw",{"$f":"C1&\"Primaire\"","v":"GBwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":1764}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"GBwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"GBwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"GBwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"GBwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"GBwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"GBwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"GBwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"GBwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":0.21869536498071576},{"$f":"BA189","v":0},{"$f":"N44","v":46.345369999999996},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":46.564065364980713},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":2.4500000000000002},{"$f":"H16/I16*1000","v":19005.74096529825},{"$f":"J16/8.76","v":2169.6051330249143},{"$f":"P102","v":2.8073741399999999},{"$f":"Y218","v":0.33064493642095233},null,null,{"$f":"SUM(L16:O16)","v":3.1380190764209521},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":11.399999999999999},{"$f":"P16/(Q16+eps)*1000","v":275.26483102353546},{"$f":"R16/8.76","v":31.422925915928708},{"$f":"L16+D16","v":3.0260695049807156},{"$f":"M16+E16","v":0.33064493642095233},46.345369999999996,0,49.702084441401666,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:AA16)-AB16","v":49.702084441401666},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":11.399999999999999},{"$f":"AC16/AD16*1000","v":4359.8319685440065},{"$f":"AE16/8.76","v":497.69771330411032},{"$f":"BA131","v":0},{"$f":"P160","v":0},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":0.21869536498071576},{"$f":"BA190","v":0},{"$f":"N45","v":47.492429999999999},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":47.711125364980717},2.4500000000000002,{"$f":"H17/I17*1000","v":19473.92872040029},{"$f":"J17/8.76","v":2223.0512237899875},{"$f":"P103","v":2.8859224319999996},{"$f":"Y219","v":0.75034903528346153},null,null,{"$f":"SUM(L17:O17)","v":3.6362714672834611},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":11.7},310.79243283551597,{"$f":"R17/8.76","v":35.478588223232414},{"$f":"L17+D17","v":3.1046177969807154},0.75034903528346153,47.492429999999999,0,51.347396832264181,{"$f":"Z219","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:AA17)-AB17","v":51.347396832264181},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":11.700000000000001},{"$f":"AC17/AD17*1000","v":4388.666395920015},{"$f":"AE17/8.76","v":500.98931460274144},{"$f":"BA132","v":0},{"$f":"P161","v":0},{"$f":"Z161","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},0]
[null,3,2012,1.2707713649807157,1.6251823010704662,25.685400000000001,0,28.581353666051182,14.46,1976.5804748306489,225.63704050578184,0.54692884799999997,0.75034903528346153,null,null,1.2972778832834615,12.6,102.95856208364094,11.753260511831158,1.8177002129807156,2.3755313363539279,25.685400000000001,0,29.878631549334642,0,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},29.878631549334642,12.600000000000001,2371.3199642329078,270.69862605398492,16.852499999999999,0,0,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},16.852499999999999]
[null,4,2013,1.4908186622780131,2.722456300083075,24.704180000000001,0,28.917454962361088,15.71,1840.7036895201202,210.12599195435163,0.48292653600000002,0.75034903528346153,null,null,1.2332755712834615,13.5,91.353745953327703,10.428509812023711,1.9737451982780132,3.4728053353665365,24.704180000000001,0,30.150730533644548,0,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},30.150730533644548,13.5,2233.3874469366328,254.95290490144211,10.956000000000008,0,0,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},10.956000000000008]
[null,5,2014,2.0516221542758935,3.3590019663069697,21.662589999999998,0,27.073214120582861,17.04,1588.8036455741117,181.37027917512691,0.33320116799999999,1.1485410544175434,null,null,1.4817422224175434,14.59,101.5587540371457,11.593465072733528,2.3848233222758934,4.5075430207245128,21.662589999999998,0,28.554956343000406,1.9972800000000002E-2,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},28.574929143000407,14.6,1957.1869276027676,223.4231652514575,6.5215342500000055,0,0.21897924319174419,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},6.7405134931917496]
[null,6,2015,1.1373494636558614,6.0188445218401263,15.533329999999999,0,22.689523985495988,18.38,1234.4681167299232,140.92101789154376,0.27400885199999997,1.1485410544175434,null,null,1.4225499064175433,15.709999999999999,90.550598695864892,10.336826335144394,1.4113583156558613,7.1673855762576695,15.533329999999999,0,24.112073891913532,0.12782592000000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},24.239899811913531,15.7,1543.942663179206,176.24916246337969,27.581519093333366,0,1.1824879132354187,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},28.764007006568786]
[null,7,2016,2.250030347174675,12.536772985973453,44.342159999999993,0,59.128963333148121,59.36,996.1078728630074,113.71094439075428,0.27864485999999999,1.402706173013766,null,null,1.681351033013766,54.199999999999996,31.021236765748224,3.5412370737155507,2.528675207174675,13.939479158987218,44.342159999999993,0,60.81031436616189,4.9106873700000007,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},65.721001736161895,54.199999999999996,1212.5646076782639,138.4206173148703,67.588349546666748,0,52.438685643072994,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},120.02703518973973]
[null,8,2017,2.5055899290506685,13.677932312743444,47.286270000000002,0,63.46979224179411,64.41,985.40276730001733,112.48890037671431,0.27651207600000005,1.4932870680659867,null,null,1.7697991440659866,58.699999999999996,30.149900234488715,3.4417694331608124,2.7821020050506684,15.171219380809431,47.286270000000002,0,65.239591385860095,6.7154917740000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":0},84.421277071960517,58.699999999999996,1438.1818921969425,164.17601509097517,11.833372503333345,0,19.787646323852783,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":135.95999999999998},167.58101882718611]
[null,9,2018,2.6633910641858036,14.231785327776477,45.946559999999998,0,62.841736391962279,65.31,962.20695746382285,109.84097687943184,0.17759941200000001,1.5403758206212925,null,null,1.7179752326212925,63.599999999999994,27.012189187911492,3.0835832406291659,2.8409904761858038,15.772161148397769,45.946559999999998,0,64.559711624583571,9.9619591619999994,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":6.3589998332274895},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":0},93.346864531911478,63.599999999999994,1467.7179957847718,167.54771641378673,5.7432375000000047,0,35.593856228016023,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},41.337093728016029]
[null,10,2019,4.1660889996389034,22.571133815056804,84.355080000000001,0,111.0923028146957,118.94,934.01969744993858,106.62325313355464,0.19214539200000003,2.0460680763239254,null,null,2.2382134683239254,68.8,32.532172499979708,3.7137183219154921,4.3582343916389039,24.617201891380731,84.355080000000001,0,113.33051628301962,12.398694635999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":39.938682262959375},98.256722568160669,68.8,1428.1500373279168,163.03082617898593,86.475757390000098,0,26.716058337088242,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},113.19181572708834]
[null,11,2020,4.3414235942334978,23.186526053982398,84.907110000000003,0,112.4350596482159,119.94,937.42754417388608,107.01227673217878,0.218328156,2.297890535641431,null,null,2.5162186916414311,111.58999999999999,22.548782968150764,2.5740619826656124,4.5597517502334979,25.48441658962383,84.907110000000003,0,114.95127833985732,19.605088049999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":2.6626728864417828},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0.69369638268867573},148.99153680571087,111.6,1335.0496129543985,152.40292385324184,6.3813750000000056,0,79.009982373011781,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},85.391357373011786]
[null,12,2021,4.5342916482875513,23.863457516800551,85.430369999999996,0,113.8281191650881,121.03999999999999,940.41737578559241,107.35358171068407,0.247420116,2.5271922872150943,null,null,2.7746124032150941,117.20000000000002,23.674167260907442,2.7025305092360092,4.7817117642875511,26.390649804015645,85.430369999999996,0,116.60273156830318,21.931963926000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":13.861135233648229},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":13.269289172334709},151.59273546771715,117.2,1293.4533742979279,147.65449478286848,7.0195125000000065,0,25.511571653829542,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},32.531084153829546]
[null,13,2022,4.7468665077470114,24.799063877495477,85.751639999999995,0,115.29757038524248,122.46,941.51208872482835,107.47854894119045,0.25905689999999998,2.6295591405961942,null,null,2.8886160405961943,119.69999999999999,24.132130662947983,2.754809436409587,5.0059234077470114,27.42862301809167,85.751639999999995,0,118.18618642583867,23.007745800000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":16.2812584683582},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":16.194007926067048},153.74737668023025,119.69999999999999,1284.4392370946555,146.6254836866045,9.8076700000000052,0,11.79473587118062,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},21.602405871180625]
[null,14,2023,4.9752214807199842,25.804380888983864,86.092039999999997,0,116.87164236970385,123.97,942.74132749619946,107.61887300184925,0.26778448799999999,2.7360206681125381,null,null,3.0038051561125378,122.39000000000001,24.542896934938383,2.8017005633491308,5.2430059687199844,28.540401557096402,86.092039999999997,0,119.87544752581638,24.131785638000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":18.985278531498526},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":19.392189106596824},156.06651650081852,122.4,1275.053239385772,145.5540227609329,10.534927500000009,0,12.323830061013515,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},22.858757561013526]
[null,15,2024,5.2210899131524169,26.872656398503334,86.458950000000002,0,118.55269631165575,125.57,944.11639971056593,107.77584471581802,0.282330468,2.8516952124331807,null,null,3.1340256804331807,125.19,25.034153528100006,2.8577800831164391,5.5034203811524165,29.724351610936516,86.458950000000002,0,121.68672199208893,25.350022193999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":21.934544064750554},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":22.58326428107674},158.85421788186318,125.19999999999999,1268.80365720338,144.84060013737215,11.173116600000006,0,13.356590916716579,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},24.529707516716584]
[null,16,2025,5.4840918050443088,27.931065411811517,86.838079999999991,0,120.25323721685581,127.07,946.35427100697109,108.03130947568164,0.29687644800000001,2.9653224196862014,null,null,3.2621988676862013,128.1,25.466033313282914,2.9070814284569537,5.7809682530443087,30.896387831497719,86.838079999999991,0,123.515436084542,26.548076586000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":25.151809728340769},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":26.034205995401773},161.64731031558142,128.1,1261.8837651489573,144.0506581220271,10.923204600000009,0,13.135316233212428,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},24.058520833212437]
[null,17,2026,5.7663724523151085,29.069149406888116,87.260540000000006,0,122.09606185920323,128.68,948.8347984084802,108.31447470416441,0.31142242799999997,3.0922573178787651,null,null,3.4036797458787653,131.20000000000002,25.942680987952272,2.9614932634648712,6.0777948803151087,32.161406724766877,87.260540000000006,0,125.49974160508199,27.874172393999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":27.062218380071489},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":27.383372282068738},165.51895400918519,131.19999999999999,1261.5773933626922,144.0156841738233,11.742423000000011,0,14.539146060421395,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},26.281569060421404]
[null,{"$f":"B61","v":18},2027,6.0644412631259197,30.261797334366555,87.685310000000015,0,124.01154859749249,130.38,951.15469088428051,108.57930261236079,0.32596840800000004,3.2191922160713289,null,null,3.5451606240713289,134.4,26.377683212853807,3.0111510516956401,6.3904096711259193,33.480989550437883,87.685310000000015,0,127.55670922156382,29.212129242000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":30.189011536455958},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":30.579623311929616},168.8444206001906,134.4,1256.2828913704657,143.41128896923124,12.310914000000009,0,14.669188996948423,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},26.980102996948432]
[null,19,2028,6.38004353339619,31.517379544035702,88.139590000000013,0,126.03701307743191,132.17999999999998,953.52559447293027,108.84995370695552,0.340514388,3.3543164625343804,null,null,3.6948308505343803,137.70000000000002,26.832468048409986,3.0630671288139255,6.7205579213961899,34.871696006570083,88.139590000000013,0,129.73184392796628,30.611573843999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":33.577455780137782},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":34.212498329688742},172.17456913451576,137.69999999999999,1250.3599791903832,142.73515744182458,12.962980800000011,0,15.34333292451392,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},28.306313724513931]
[null,20,2029,6.6769333449489192,32.758818897387428,91.014420000000001,0,130.45017224233635,136.79,953.65284189148588,108.86447966797785,0.35796956400000002,3.5037720684707865,null,null,3.8617416324707863,141.4,27.310761189516818,3.1176668024562577,7.0349029089489195,36.262590965858216,91.014420000000001,0,134.31191387480715,32.167974870000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":35.673245789097514},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":38.02213880621354},176.59718963979154,141.4,1248.9193043832499,142.57069684740296,12.873236860000011,0,17.064183228006797,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},29.93742008800681]
[null,21,2030,6.7994372978900959,33.469481093039406,94.733270000000005,0,135.00218839092952,141.62,953.27064250056151,108.82084960052072,0.37542474000000003,3.6388963149338385,null,null,4.0143210549338386,144.69999999999999,27.742370799284142,3.1669373058543542,7.1748620378900956,37.108377407973244,94.733270000000005,0,139.01650944586336,33.566420832000006,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":33.956347903005749},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":36.624658084871577},182.38081400809799,144.69999999999999,1260.4064547898963,143.88201538697447,7.3692869066666757,0,15.332383962354333,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},22.701670869021008]
[null,22,2031,6.8512879612142781,33.682179285400032,100.22167,0,140.75513724661431,148.57,947.39945646237004,108.1506228838322,0.38997071999999999,3.2560442832885252,null,null,3.6460150032885252,148.30000000000001,24.585401234272901,2.8065526523142581,7.2412586812142781,36.938223568688556,100.22167,0,144.40115224990285,33.954399042000006,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":19.407523284784709},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":16.958450270676423},193.27081821811157,148.30000000000001,1303.2421997175425,148.77194060702539,2.2055964333333358,0,4.2537438316454175,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},6.4593402649787528]
[null,23,2040,7.9542304256491789,33.979895042817979,143.08870000000002,0,185.02282546846718,203.14,910.81434217026276,103.97423997377429,0.573250068,1.509914796645389,null,null,2.0831648646453891,186,11.199811099641888,1.2785172488175671,8.527480493649179,35.489809839463369,143.08870000000002,0,187.10599033311257,35.666300141999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":3.171276223412586},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":2.9419303252099485},235.46783028541566,186,1265.95607680331,144.51553388165641,157.10129364416687,0,178.30612980266093,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},335.40742344682781]
[null,24,2050,9.6270925879173301,15.081942908408873,194.96036000000001,0,219.66939549632622,268.92,816.85778482941475,93.248605574134103,0.86416966799999995,1.5244951881571693,null,null,2.3886648561571695,245.9,9.7139685077675058,1.1089005145853317,10.491262255917331,16.606438096566041,194.96036000000001,0,222.05806035248338,38.211458574000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":12.466193912100424},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":12.756419942984461},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":12.832835799670107},272.65929698189814,245.9,1108.8218665388295,126.5778386459851,324.15575426666703,0,279.04793881801561,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},603.20369308468264]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"GBwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":46.345369999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":46.345369999999996},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":156.66690284639995},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":47.492429999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":47.492429999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":160.54444956959998},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":12.7835},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":12.901899999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},25.685400000000001,123.858712224,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":11.80228},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":12.901899999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},24.704180000000001,120.5417746656,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":8.6480000000000001E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":2.8974499999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":5.7767599999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":12.901899999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},21.662589999999998,114.95247501119999,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0.17954000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":10.798640000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":3.7452199999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0.80992999999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},15.533329999999999,72.805401787199997,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0.27870999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":40.387329999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":3.6761200000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},44.342159999999993,218.43713648639999,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0.38351999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":43.420110000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":3.48264},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},47.286270000000002,233.25289246079998,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0.49490999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":43.420110000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":2.0315400000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},45.946559999999998,228.3475622688,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0.61287999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":81.503360000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":2.2388400000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},84.355080000000001,423.30582372480001,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0.73648999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":81.503360000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":2.6672599999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},84.907110000000003,424.75406406719998,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0.87278999999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":81.503360000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":3.0542199999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},85.430369999999996,426.06215211839998,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":1.0213100000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":81.503360000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":3.2269699999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},85.751639999999995,426.64611999839997,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":1.18205},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":81.503360000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":3.4066299999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},86.092039999999997,427.25344659359996,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":1.35548},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":81.503360000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":3.6001099999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},86.458950000000002,427.90749061919996,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":1.5411299999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":81.503360000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":3.79359},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},86.838079999999991,428.56153464479996,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":1.7390000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":81.506830000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":4.01471},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},87.260540000000006,429.32671353119997,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":1.94956},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":81.506830000000008},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":4.2289200000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},87.685310000000015,430.05083370239998,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":2.1723400000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":81.510300000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":4.45695},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},88.139590000000013,430.839371304,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":83.980940000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":4.7126200000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},91.014420000000001,444.30604376640002,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":87.471760000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":4.9406500000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},94.733270000000005,462.88308136799998,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":92.697580000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":5.2032300000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},100.22167,490.42691254559998,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":132.85589000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":7.91195},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},143.08870000000002,704.42562890399995,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":2.3208600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":180.41570999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":12.223790000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},194.96036000000001,961.59766718879996,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"GBwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFNCBis","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGUwGBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":0.21869536498071576}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":0.21869536498071576}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":1.052076},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1.2707713649807157]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":1.052076},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1.4908186622780131]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":1.052076},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0.43806927578166405},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.12273421621621622},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},2.0516221542758935]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":6.5699999999999995E-2},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.37867163921568625},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.25423516216216219},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1.1373494636558614]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.4167848470588236},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},2.250030347174675]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.5233100235294119},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.54353724324324337},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},2.5055899290506685]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":1.5233100235294119},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.70133837837837842},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},2.6633910641858036]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.8594400941176468},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.86790624324324339},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.1660889996389034]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.8594400941176468},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.0432408378378379},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.3414235942334978]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.8594400941176468},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.2361088918918919},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.5342916482875513]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.1999999999999996E-4},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.8594400941176468},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.4482637513513517},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.7468665077470114]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":8.3999999999999993E-4},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.8594400941176468},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.6761987243243248},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.9752214807199842]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.8594400941176468},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.9216671567567571},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.2210899131524169]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.8594400941176468},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":2.1846690486486491},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.4840918050443088]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.8594400941176468},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":2.4652044000000006},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.7663724523151085]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.8594400941176468},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":2.7632732108108113},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.0644412631259197]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.8594400941176468},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.0788754810810817},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.38004353339619]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.9459283921568629},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.6769333449489192]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.21869536498071576},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.0684323450980391},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.22004729729729736},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.7994372978900959]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.13646114054655017},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":1.7452959194488608E-3},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":3.251807827450981},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.17075670270270274},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.8512879612142781]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.6602228392156864},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.9542304256491789]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":1.24E-3},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":8.7264795972443049E-3},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.3278491137254909},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.2892769945945952},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},9.6270925879173301]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"GBwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.818392E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.74919022},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":2.8073741399999999}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.727588E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.7986465519999997},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":2.8859224319999996}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.1457488000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.46547136},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.54692884799999997]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.6547136000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.43637940000000003},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.48292653600000002]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.6182763999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.9008000000000004E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.288010404},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.33320116799999999]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.0908800000000002E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.24437246399999998},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.27400885199999997]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.1363200000000001E-2},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.23855407199999998},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.27864485999999999]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22691728800000002},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.27651207600000005]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.17759941200000001]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.13091382000000001},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.19214539200000003]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.148368996},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.218328156]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.4910351999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.171642564},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.247420116]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.18037015199999998},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.25905689999999998]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.18909774000000001},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.26778448799999999]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.0728744000000004E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.200734524},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.282330468]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.363794E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.21237130800000001},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.29687644800000001]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.6547136000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22400809199999999},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.31142242799999997]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.9456332000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.235644876},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.32596840800000004]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.24728165999999999},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.340514388]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.35796956400000002]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.818392E-2},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27637362000000004},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.37542474000000003]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.1093115999999996E-2},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.288010404},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.38997071999999999]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.43928859599999998},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.573250068]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.142550604},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.0867200000000006E-2},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.68075186399999998},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.86416966799999995]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"GBwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPOHFNCBis","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGUwGBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":16.852499999999999},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},16.852499999999999,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":62.483249546666741},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":5.1051000000000046},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},67.588349546666748,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":80.413451140000092},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":6.0623062500000051},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},86.475757390000098,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":2.15002},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":7.6576500000000056},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},9.8076700000000052,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":2.2391399999999999},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":8.2957875000000083},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},10.534927500000009,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":1.5322230000000017},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":10.210200000000009},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},11.742423000000011,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":2.2055964333333358},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},2.2055964333333358,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},0,0,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":1.1824879132354187},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},0,1.1824879132354187,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.7992950799523939},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.9533104809972537},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.318274},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":25.841250667066376},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},0.318274,35.593856228016023,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.4890588537038607},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":9.244189542633939E-2},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":2.1591353378705982},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.11762300000000001},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.0540997841798223},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.57427699999999993},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},0.69189999999999996,11.79473587118062,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.5766505509805584},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.19328759952780056},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":2.1591353378705982},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.11762300000000001},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":8.3947565726345577},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.60195299999999996},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},0.71957599999999999,12.323830061013515,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.85767391307663},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.19328759952780056},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":2.8365111301437267},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.24908399999999997},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.781716354200265},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.70573799999999998},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},0.95482199999999995,14.669188996948423,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.9160683779277616},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":9.244189542633939E-2},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":2.8365111301437267},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.78876599999999997},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":10.487362558856505},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":4.0614530000000002},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},4.8502190000000001,15.332383962354333,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.6460043991425408},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":5.3766703511679594},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0.82336100000000001},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0.41580000000000039},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":18.882119131491063},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":4.0406959999999996},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},52.798569999999998,279.04793881801561,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":0}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},1.6251823010704662]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.20577109897597973},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":8.8419889730150505},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":2.4615689557023712},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.0972739990126086},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},14.231785327776477]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.20577109897597973},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.596714833316067},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":3.0461915826816846},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.0972739990126086},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},22.571133815056804]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.40244277486933444},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.20577109897597973},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.596714833316067},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":5.8769958817394121},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.0972739990126086},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},25.804380888983864]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.59242845031526381},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.51128886626912928},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.596714833316067},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":8.6462609569045803},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.0972739990126086},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},29.069149406888116]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.6251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.59242845031526381},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.80564616717714099},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":17.099683499957081},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.538604479854866},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.0972739990126086},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},32.758818897387428]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0.59242845031526381},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0.92143600592294661},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":4.9433562236284789},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":8.6247222285421845},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},15.081942908408873]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.0946741352439918E-3},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.32655026228570833},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.33064493642095233},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.5041415487683902E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.70530761979577761},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.75034903528346153,0]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.12782592000000001},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.5041415487683902E-2},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.39819201913408192},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.70530761979577761},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1.1485410544175434,0.12782592000000001]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":2.4143786399999998},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.2683560000000003},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.3939682880000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.16992897661262565},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.72860667330917117},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":5.3219917079999997},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.1475324264021287},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},2.0460680763239254,12.398694635999998]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.4396205600000007},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.5543414999999996},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.0698193600000008},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.31733724548140935},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.72860667330917117},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":8.9439643799999988},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.5836152218056136},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},2.6295591405961942,23.007745800000002]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.8890085600000006},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.5980320000000008},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.7223973120000009},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.37466268337482528},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.72860667330917117},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":11.338638714},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.862053063002205},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},2.9653224196862014,26.548076586000001]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.5967114400000009},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.6501540000000006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.8228985920000014},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.47088752555305907},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.72860667330917117},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":15.098210837999998},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.3042778696085562},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},3.5037720684707865,32.167974870000002]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.8214054400000013},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.6585855},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":5.1511182720000015},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.454508829012083},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0.72860667330917117},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":16.32328983},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.072928780967271},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},3.2560442832885252,33.954399042000006]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,67.069999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,17.079999999999998,31.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,8.16,0,125.13,0,0,5.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,15.67,0,234.88,0,0,3.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,21.73,0,234.88,0,0,4.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,32.79,0,234.88,0,0,5.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,46.22,0,234.9,0,0,6.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,49.38,0,267.14,0,0,7.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBwSecElcOut",280,"MESSAGE","Int_V2","GBwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,2.4500000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,55.86,0,0,0,2.25,0,0,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,60.06,0,0,0,3.1,0,0,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,0,0,0,0,0,0,112.74,0,0,0,5.95,0,0,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0.62,0,0,0,0,0,0,112.74,0,0,0,10.96,0,0,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0.62,0,0,0,0,0,0.01,112.74,0,0,0,15.76,0,0,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0.62,0,0,0,0,0,0.01,120.98,0,0,0,18.760000000000002,0,0,1.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBwTerElcOut",313,"MESSAGE","Int_V2","GBwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,13.74,0,0,0.02,0.28000000000000003,0,0,0,0,10.7,1.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,56.39,37.299999999999997,0,0.11,0.03,0.66,0,0,0,15.28,0.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,72.37,37.299999999999997,0,2.0699999999999998,7.0000000000000007E-2,0.86,0,0,0,28.05,0.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,124.57,74.8,0,4.6100000000000003,0.13,0.86,0,0,0,38.68,0.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,139.37,75.599999999999994,0,6.37,0.17,0.86,0,0,0,50.59,0.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,149.74,76,0,7.64,0.2,0.86,0,0,0,59.05,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,259.94,76,0,20.149999999999999,0.49,0.86,0,0,0,146.06,2.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPOHFNCBis","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCOMVGGUwGBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,3.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,3.67,15,0,0,0,0,0,0,0,2.95,17.57,0,0,0,2.9,0,0,4.9800000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,3.67,15,0,0,0,0,0,0,0,2.95,132.65,0,0,0,9.9,0,0,4.9800000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,3.67,15,0,1.93,0,0,0,0,0,2.95,132.65,0,0,0,16.5,0,0,4.9800000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,3.67,15,0,3.94,0,0,0,0,0,2.95,132.65,0,0,0,19.100000000000001,0,0,4.9800000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,3.67,15,0,5.8,0,0,0,0,0,7.33,132.65,0,0,0,28.1,0,0,4.9800000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,3.67,15,0,5.8,0,0,0,0,0,11.56,136.66999999999999,0,0,0,37.5,0,0,4.9800000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,5.8,0,0,0,0,0,68.03,287.87,0,0,0,37.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.4166666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,19.72,0,0,0.57999999999999996,1,0,0,0,0,19.14,32.090000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,19.3,0,0,0.55000000000000004,0.79,0.94,0,0,0,18.149999999999999,22.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,22.2,0,0,0.54,0.72,0.94,0,0,0,17.82,19.489999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,80.91,42.64,0,2.4500000000000002,1.1000000000000001,1.73,0,0,0,34.08,10.039999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,145.61000000000001,85.4,0,7.93,2.92,1.73,0,0,0,52.83,14.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,161.83000000000001,86.09,0,10.08,3.64,1.73,0,0,0,65.61,18.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,176.19,86.54,0,12.07,3.68,1.73,0,0,0,76.97,17.010000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,253.15,86.89,0,22.19,0.2,1.73,0,0,0,136.47999999999999,1.1000000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.4583333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,19.559999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.9800000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,48.16,0,0,0,1.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.2000000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,1.94,0,0,0,0,3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,2.12,0,0,0,0,3.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,1.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,2.3199999999999998,10.64,0,0,0,0.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0.04,0,0,0,0,0,3.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,6.75,0,0,0.77,0.14000000000000001,0.18,0,0,0,5.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,47.63,42.53,0,2.66,0.92,0,0,0,0,6.01,4.7699999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,4.32,0.23,0,0.51,0.17,0,0,0,0,3.45,0.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,4.57,0.11,0,0.67,0.22,0,0,0,0,3.6,0.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,5.09,0.23,0,0.67,0.36,0,0,0,0,4.0199999999999996,1.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,9.99,0,0,1.27,1.19,0.09,0,0,0,7.76,5.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["GBwFinaleElc",478,"MESSAGE","Int_V2","GBwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,0.3,12.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0.6,15.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,37.299999999999997,0,0.8,16.100000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,74.7,0,5.3,37.200000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,75.099999999999994,0,6.3,43.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,75.599999999999994,0,7.4,51.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,76,0,8.6999999999999993,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,-4993.8100000000004,-4609.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,-3977.73,-3664.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,-1840.91,-2547.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,-1050.04,-1483.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1156.22,0,-1544.92,-1638.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1282,0,-2418.13,-1730.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1029.01,0,-2381.46,-1688.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1356.47,0,-2614.16,-1934.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1179.81,0,-2381.06,-1720.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1125.2,0,-2351.6999999999998,-1679.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1142.83,0,-2386.96,-1704.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1116.1199999999999,0,-2362.54,-1679.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1150.98,0,-2430.4899999999998,-1729.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1162.1400000000001,0,-2443.5,-1740.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1167.33,0,-2455.94,-1748,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1174.95,0,-2471.69,-1758.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1190.51,0,-2504.6799999999998,-1781.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1214.1199999999999,0,-2545.38,-1812.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1214.57,0,-2499.3200000000002,-1782.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1281.06,0,-2564.91,-1820.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1097.71,0,-2573.52,-1825.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1224.52,0,-2581.0100000000002,-1827.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.625,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIwPrimaire",544,"MESSAGE","Int_V2","LIwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawLIw","index":19,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"LIw",{"$f":"C1&\"Primaire\"","v":"LIwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":2061}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"LIwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","B","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"LIwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"LIwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"LIwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"LIwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"LIwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"LIwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"LIwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":0.75321782380279223},{"$f":"BA189","v":0},{"$f":"N44","v":8.9553600000000007},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":9.7085778238027931},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":3.9},{"$f":"H16/(MAX(I16,1))*1000","v":2489.3789291802032},{"$f":"J16/8.76","v":284.17567684705517},{"$f":"P102","v":8.7275880000000014E-3},{"$f":"Y218","v":6.1420112028659872E-3},null,null,{"$f":"SUM(L16:O16)","v":1.4869599202865989E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":2.8},{"$f":"P16/(Q16+eps)*1000","v":5.310571124914385},{"$f":"R16/8.76","v":0.60622958046967867},{"$f":"L16+D16","v":0.76194541180279218},{"$f":"M16+E16","v":6.1420112028659872E-3},8.9553600000000007,0,9.7234474230056591,{"$f":"Z218","v":8.6681952000000007E-2},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:AA16)-AB16","v":9.8101293750056584},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":2.8000000000000003},{"$f":"AC16/AD16*1000","v":3503.6176339305916},{"$f":"AE16/8.76","v":399.95635090531869},{"$f":"BA131","v":0},{"$f":"P160","v":0},{"$f":"Z160","v":0.95036991545216987},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0.95036991545216987}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":1.0168938238027923},{"$f":"BA190","v":1.0834548673803108},{"$f":"N45","v":12.36199},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":14.462338691183103},5.17,{"$f":"H17/(MAX(I17,1))*1000","v":2797.3575804996331},{"$f":"J17/8.76","v":319.33305713466132},{"$f":"P103","v":4.363794E-2},{"$f":"Y219","v":0.2272544145060415},null,null,{"$f":"SUM(L17:O17)","v":0.27089235450604149},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":3.9},69.459577900370704,{"$f":"R17/8.76","v":7.9291755594030482},{"$f":"L17+D17","v":1.0605317638027922},1.3107092818863524,12.36199,0,14.733231045689145,{"$f":"Z219","v":8.6681952000000007E-2},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:AA17)-AB17","v":14.819912997689144},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":3.9},{"$f":"AC17/AD17*1000","v":3799.9776917151653},{"$f":"AE17/8.76","v":433.78740773004171},{"$f":"BA132","v":11.234999999999999},{"$f":"P161","v":0},{"$f":"Z161","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},11.234999999999999]
[null,3,2012,1.2402738238027922,1.0834548673803108,35.966549999999998,0,38.290278691183104,15.120000000000001,2532.425839363962,289.08970768994999,0.11636783999999999,0.6172721258880316,null,null,0.7336399658880316,12.3,59.645525633461482,6.8088499581577038,1.3566416638027921,1.7007269932683424,35.966549999999998,0,39.023918657071135,1.9533683099999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},40.977286967071137,12.3,3331.4867452903359,380.30670608337169,0,0,20.466112210165484,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},20.466112210165484]
[null,4,2013,5.5642818238027916,17.580077923634381,8.5053799999999988,0,31.64973974743717,33.089999999999996,956.47445595156171,109.18658172963033,9.3094272000000006E-2,0.63569815949662956,null,null,0.72879243149662953,27.900000000000002,26.121592517398334,2.9819169540409058,5.6573760958027917,18.215776083131011,8.5053799999999988,0,32.378532178933803,5.7012716760000011,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},38.0798038549338,27.9,1364.8675216822151,155.80679471258162,171.06348000000003,0,41.091536621929357,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},212.15501662192938]
[null,5,2014,14.599457921524042,21.011622890186246,82.426470000000009,0,118.0375508117103,99.25,1189.2952222842348,135.76429478130535,0.15604142399999998,1.5245903091591937,null,null,1.6806317331591938,89.5,18.778008189624735,2.1436082408247414,14.755499345524042,22.53621319934544,82.426470000000009,0,119.71818254486949,14.369942544000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},134.0881250888695,89.5,1498.1913417750784,171.02640887843361,34.428886800000036,0,95.042206708771943,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},129.47109350877199]
[null,6,2015,7.1974207011742815,65.705057414330099,50.35748000000001,0,123.25995811550439,132.58999999999997,929.63238642057775,106.12241854116185,0.156643848,2.0227176513244887,null,null,2.1793614993244885,149.21,14.606001602965138,1.6673517811604039,7.3540645491742813,67.727775065654583,50.35748000000001,0,125.43931961482888,22.939090614000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":47.767812325595699},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":32.202465865608815},180.7556056499306,149.19999999999999,1211.4986973855939,138.29893805771621,482.30032546666678,0,93.951051388217749,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":183.35500000000002},759.6063768548845]
[null,7,2016,7.3376883768499575,66.197371205470574,56.806940000000012,0,130.34199958232054,133.38999999999999,977.14970824140153,111.54677034719195,0.60282846000000001,2.7329258314051668,null,null,3.3357542914051668,220.9,15.100743735872154,1.7238291935927117,7.940516836849957,68.930297036875743,56.806940000000012,0,133.67775387372572,31.829782368000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":241.68681024546092},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":227.40228010193897},196.6039153463625,220.9,890.01319758425757,101.59968008952713,5.1051000000000046,0,97.476415512196638,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},102.58151551219665]
[null,8,2017,7.5632683768499565,122.89434730375643,50.733050000000006,0,181.1906656806064,246.18,736.00887838413519,84.019278354353332,0.22215222000000001,3.4868413957102269,null,null,3.7089936157102268,222.79999999999998,16.647188579639835,1.9003639931095702,7.7854205968499564,126.38118869946666,50.733050000000006,0,184.89965929631663,32.798498208000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":244.83904643388703},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":252.16400182318856},227.18505107612995,222.79999999999998,1019.6815577923248,116.40200431419234,618.35400000000004,0,10.620877468910454,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},628.97487746891045]
[null,9,2018,7.5632683768499565,122.89434730375643,50.898890000000009,0,181.3565056806064,246.18,736.68253180845886,84.096179430189366,0.27032140799999999,4.3517036048799937,null,null,4.6220250128799938,224.90999999999997,20.550553611108835,2.3459536085740682,7.8335897848499565,127.24605090863642,50.898890000000009,0,185.97853069348639,33.486762648000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":245.06721411060263},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":251.66548651640571},229.67886989679815,224.89999999999998,1021.2488657038604,116.58092074244982,0,0,7.546043929093047,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},7.546043929093047]
[null,10,2019,7.5632683768499565,122.89434730375643,51.11310000000001,0,181.57071568060638,246.18,737.55266748154349,84.195509986477575,0.34141618800000001,5.2783763692915411,null,null,5.6197925572915413,227.1,24.74589413053317,2.8248737591932844,7.9046845648499566,128.17272367304798,51.11310000000001,0,187.19050823789792,34.346006082000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":245.3086989668929},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":251.47595750450708},232.18110474339855,227.1,1022.37386500836,116.70934532058904,0,0,9.4206359095767933,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},9.4206359095767933]
[null,11,2020,7.5632683768499565,122.89434730375643,51.327310000000011,0,181.78492568060639,246.18,738.42280315462824,84.294840542765783,0.428667768,6.287333059621087,null,null,6.7160008276210874,229.29999999999998,29.289144471557769,3.3435096428718913,7.9919361448499568,129.18168036337752,51.327310000000011,0,188.50092650822748,35.817202530000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":245.47738324150748},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":251.48465407037173},235.12270717047807,229.29999999999998,1025.3934024006894,117.05404136994171,0,0,16.130011053503878,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},16.130011053503878]
[null,12,2021,6.4594646435166236,122.89434730375643,20.02375,0,149.37756194727305,202.66000000000003,737.08458475906957,84.142075885738535,0.48307255200000004,7.2878576195725726,null,null,7.7709301715725729,231.91000000000003,33.50838761259751,3.825158403264556,6.942537195516624,130.18220492332901,20.02375,0,157.14849211884564,36.301529352000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":230.11474138737802},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":202.10859314093688},238.26801867840157,231.9,1027.4601926623611,117.28997633131976,0,0,5.3100977799318372,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},5.3100977799318372]
[null,13,2022,6.4594646435166236,122.89434730375643,20.1965,0,149.55031194727303,202.66000000000003,737.93699766738871,84.239383295364007,0.53795253600000004,8.406884947338563,null,null,8.9448374833385635,234.51000000000002,38.142669749508066,4.3541860444643916,6.9974171795166233,131.301232251095,20.1965,0,158.4951494306116,36.92790045000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":69.930066173332946},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":39.081143396464903},243.0838216185945,234.5,1036.6047830217249,118.33387934037955,0,0,6.8674531861943153,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},6.8674531861943153]
[null,14,2023,6.4594646435166236,122.89434730375643,20.403799999999997,0,149.75761194727303,202.66000000000003,738.95989315737199,84.356152186914613,0.59853492000000008,9.629060014911893,null,null,10.227594934911894,237.39999999999998,43.081697280880697,4.9180019727032755,7.0579995635166242,132.52340731866832,20.403799999999997,0,159.98520688218494,37.702884948000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":32.47976502570134},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},246.9797058170011,237.39999999999998,1040.3525940059019,118.76171164450935,0,0,8.4968316338907801,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},8.4968316338907801]
[null,15,2024,6.4594646435166236,122.89434730375643,20.666379999999997,0,150.02019194727305,202.66000000000003,740.25556077801741,84.504059449545366,0.67022089200000012,10.950288148157314,null,null,11.620509040157314,240.4,48.338223958710195,5.518062095743173,7.1296855355166233,133.84463545191375,20.666379999999997,0,161.64070098743036,38.43387322200001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":33.697939666574669},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},250.5843628371199,240.39999999999998,1042.3642380911811,118.99135138027181,0,0,8.0144626202915621,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},8.0144626202915621]
[null,16,2025,7.5632683768499565,122.89434730375643,52.349990000000005,0,182.8076056806064,246.18,742.5769992712909,84.769063843754665,0.73603047600000004,12.347024970797181,null,null,13.08305544679718,243.5,53.72918047745334,6.1334680910334862,8.2992988528499563,135.24137227455361,52.349990000000005,0,195.89066112740358,39.210113028000009,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":3.0911796200512534},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},255.0038027365697,243.5,1047.2435430659946,119.54834966506787,0,0,8.5105946714124379,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},8.5105946714124379]
[null,17,2026,7.5632683768499565,122.89434730375643,52.578020000000009,0,183.03563568060639,246.18,743.50327272973595,84.874802823029214,0.80765845199999997,13.720109796295658,null,null,14.527768248295658,246.81,58.862154076848732,6.7194239813754262,8.3709268288499565,136.61445710005208,52.578020000000009,0,197.56340392890206,40.111828446000011,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":4.4817125974136376},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},258.96879393343056,246.8,1049.3062963267039,119.7838237815872,0,0,9.8862933493534833,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},9.8862933493534833]
[null,{"$f":"B61","v":18},2027,7.5632683768499565,122.89434730375643,52.833690000000004,0,183.2913056806064,246.18,744.54182175890162,84.993358648276441,0.87643522800000007,14.938223980044702,null,null,15.814659208044702,250.3,63.182817448713038,7.212650393688703,8.4397036048499565,137.83257128380114,52.833690000000004,0,199.1059648886511,41.205484662000011,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":6.1084009172084572},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},263.23169942897442,250.3,1051.6647999559505,120.0530593557021,0,0,11.990707887308073,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},11.990707887308073]
[null,19,2028,7.5632683768499565,122.89434730375643,53.096270000000011,0,183.55388568060638,246.18,745.60843968074732,85.115118685016824,0.94901360400000012,16.246036801486852,null,null,17.195050405486853,253.99,67.699714180912054,7.7282778745333394,8.5122819808499557,139.1403841052433,53.096270000000011,0,200.74893608609324,42.36489781800001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":7.7935523123865744},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},267.71923517759467,253.99999999999997,1054.0127369196641,120.32108868945937,0,0,12.711658628105805,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},12.711658628105805]
[null,20,2029,7.5632683768499565,122.89434730375643,53.269020000000012,0,183.72663568060639,246.18,746.31016199775127,85.195223972346042,1.0167239880000001,17.534541331961282,null,null,18.551265319961281,257.7,71.987835930312002,8.2177894897616444,8.5799923648499572,140.42888863571773,53.269020000000012,0,202.27790100056768,43.605333966000011,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":9.5309610669989251},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},272.2260449946815,257.7,1056.3680442168472,120.58995938548485,0,0,13.599984424653648,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},13.599984424653648]
[null,21,2030,7.5632683768499565,122.89434730375643,53.642160000000004,0,184.0997756806064,246.18,747.82588220247942,85.368251392977101,1.095120756,18.864733449972579,null,null,19.959854205972579,261.5,76.328314360264997,8.7132778950074208,8.6583891328499565,141.75908075372902,53.642160000000004,0,204.05962988657899,44.719122414000012,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":20.391305910584361},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":9.3253887510649189},276.65651842121332,261.5,1057.9599174807393,120.77168007770996,0,0,12.211435122704245,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},12.211435122704245]
[null,22,2031,7.4047589297522176,122.89434730375643,53.928910000000002,0,184.22801623350864,246.18,748.34680410069313,85.427717363092825,1.163005128,19.102728863824435,null,null,20.265733991824433,265.29999999999995,76.387990919941785,8.720090287664588,8.5677640577522176,141.99707616758087,53.928910000000002,0,204.49375022533309,44.999175234000013,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":13.571877418120836},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":0},279.87665183856876,265.3,1054.9440325615105,120.42740097734139,0,0,3.0704635593063445,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},3.0704635593063445]
[null,23,2040,10.403190432114467,122.4794009789824,38.207949999999997,0,171.09054141109686,240.20000000000002,712.28368614111923,81.310923075470228,2.0222863920000003,18.731326056015885,null,null,20.753612448015886,311.59999999999997,66.603377558889136,7.603125292110632,12.425476824114467,141.21072703499829,38.207949999999997,0,191.84415385911274,46.576808310000018,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":16.811848961114841},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":97.874052821119292},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":56.013989078137612},297.09287487320927,311.60000000000002,953.44311576768052,108.84053832964389,254.73277784250016,0,164.32120291892289,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},419.05398076142308]
[null,24,2050,23.476253908108113,100.45109227789382,32.625260000000004,0,156.55260618600192,298.61,524.2711435852849,59.848304062247138,3.6588245400000003,22.180166513936289,null,null,25.83899105393629,402.2,64.244134891332294,7.3338053528918143,27.135078448108114,122.63125879183011,32.625260000000004,0,182.39159723993822,49.619683224000013,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":17.243251155557562},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":418.16079222934678},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":300.5122195030853},366.9031043457573,402.2,912.24043845290225,104.13703635307104,631.57548219628688,0,333.61694193846813,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":4.7050000000000001},969.89742413475506]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"LIwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":8.9553600000000007},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":8.9553600000000007},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":30.272894899199997},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":12.36199},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":12.36199},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":41.788741492799993},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":35.966549999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},35.966549999999998,121.58211261599997,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":3.7534200000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":1.3819999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":3.3699599999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},8.5053799999999988,25.7361385536,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":3.8399000000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":42.292360000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":1.8864300000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":34.40778000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},82.426470000000009,437.17506025440002,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":3.93249},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":44.794230000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":1.63076},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},50.35748000000001,234.00195678720002,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":44.794230000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":7.9810499999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},56.806940000000012,255.468616056,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":44.794230000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":1.9071599999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},50.733050000000006,234.93630539520001,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":44.794230000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":2.073},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},50.898890000000009,235.49691456000002,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":44.794230000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":2.28721},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},51.11310000000001,236.22103473120001,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":44.794230000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":2.50142},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},51.327310000000011,236.94515490240002,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":13.33174},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":2.6603499999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},20.02375,76.996505352,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":13.33174},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":2.8331},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},20.1965,77.580473232000003,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":13.33174},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":3.0404},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},20.403799999999997,78.281234687999998,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":13.33174},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":3.3029799999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},20.666379999999997,79.168865865599997,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":44.794230000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":3.5240999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},52.349990000000005,240.402244752,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":44.794230000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":3.7521299999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},52.578020000000009,241.17308235360002,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":44.794230000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":4.0077999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},52.833690000000004,242.037354816,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":44.794230000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":4.2703800000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},53.096270000000011,242.92498599360002,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":44.794230000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":4.44313},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},53.269020000000012,243.50895387360001,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":44.794230000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":4.8162699999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},53.642160000000004,244.7703244944,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":4.0316599999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":44.790759999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":5.10649},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},53.928910000000002,245.73369053280001,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":7.1233199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":22.378029999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":8.7065999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},38.207949999999997,143.57928115199996,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":16.88428},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":15.740980000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},32.625260000000004,53.211153225599993,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"LIwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPODSNCBus","EPOHFNCBu2","EPBIONUKak","EPHYDNUDAMou","EPHYDNUDASa1","EPHYDNUDASa2","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICICIwLIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":0.75321782380279223}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.26367599999999997},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":1.0168938238027923}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.48705599999999993},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1.2402738238027922]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.27506400000000003},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.5642818238027916]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":2.8067039999999999},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.3808018815050351},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.12273421621621622},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.599457921524042]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.5702318274509803},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.25423516216216219},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.1974207011742815]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.5702318274509803},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.3376883768499575]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.5702318274509803},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.5632683768499565]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.5702318274509803},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.5632683768499565]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.5702318274509803},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.5632683768499565]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.5702318274509803},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.5632683768499565]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.46642809411764707},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.4594646435166236]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.46642809411764707},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.4594646435166236]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.46642809411764707},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.4594646435166236]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.46642809411764707},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},6.4594646435166236]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.5702318274509803},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.5632683768499565]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.5702318274509803},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.5632683768499565]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.5702318274509803},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.5632683768499565]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.5702318274509803},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.5632683768499565]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.5702318274509803},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.5632683768499565]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.75321782380279223},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.5702318274509803},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.5632683768499565]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0.59470837670505272},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":5.2358877583465815E-3},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":1.5702318274509803},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.39450283783783791},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},7.4047589297522176]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.78524272941176465},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":4.7778677027027037},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.403190432114467]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":4.5359999999999996},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":7.85E-2},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":8.8779999999999998E-2},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0.1368},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":2.0899999999999998E-2},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":18.615273908108112},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},23.476253908108113]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"LIwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.9091960000000002E-3},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":8.7275880000000014E-3}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.363794E-2}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10473105599999999},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.11636783999999999]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},9.3094272000000006E-2]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.8036800000000001E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.15604142399999998]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.6094400000000001E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10182186},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.156643848]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":6.4627199999999996E-2},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.52947367200000006},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.60282846000000001]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.1238399999999997E-2},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11636784},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.22215222000000001]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.0364372000000002E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.13068000000000002},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11927703599999999},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.27032140799999999]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.1872288},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.34141618800000001]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.9456332000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.25993440000000001},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11927703599999999},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.428667768]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.30270240000000004},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.48307255200000004]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.1093115999999996E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.34594560000000002},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.13091382000000001},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.53795253600000004]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.39489120000000005},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.13673221199999999},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.59853492000000008]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.44621280000000008},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.1454598},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.67022089200000012]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.4366683999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.50038559999999999},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.15127819200000001},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.73603047600000004]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.55455840000000001},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.16000578000000001},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.80765845199999997]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10182186},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.60587999999999997},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.16873336799999999},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.87643522800000007]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11054944799999999},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.66100320000000012},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.177460956},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.94901360400000012]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.71707680000000007},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.18618854400000001},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.0167239880000001]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12800462400000001},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.7722},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.19491613199999999},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.095120756]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13673221199999999},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.81972},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.20655291599999998},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.163005128]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.235644876},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4346288000000003},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.352012716},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.0222863920000003]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.42474261600000002},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.5969680000000004},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.637113924},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.6588245400000003]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"LIwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPODSNCBus","EPOHFNCBu2","EPBIONUKak","EPHYDNUDAMou","EPHYDNUDASa1","EPHYDNUDASa2","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICICIwLIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},0,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":5.1051000000000046},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},5.1051000000000046,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},0,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},0,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.8029395234299579},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.3615234700487049},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.38102388315363495},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":9.6865999999999994E-2},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":12.920625333533188},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.5392729999999997},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},2.6361389999999996,20.466112210165484,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":24.945385453592859},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":53.708741242703184},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0.38102388315363495},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0.13146099999999999},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":5.2206000000000046},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":14.915900808768068},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},5.3520610000000044,93.951051388217749,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.29562197830885467},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.2598710003144324},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.38054500000000002},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":8.3160000000000096},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.9905509504697605},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.31135499999999999},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},9.00790000000001,7.546043929093047,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.51460122150059884},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.38657519905560112},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.2700796105121164},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.43589699999999998},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":11.088000000000012},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.6961971551259989},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":2.8921419999999998},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},14.416039000000012,6.8674531861943153,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.5474481079793605},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.28572949495413991},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":2.2861432989218096},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.53276299999999999},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":12.012000000000013},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":5.3775107320354696},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.40822099999999995},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},12.952984000000011,8.4968316338907801,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.4124161185867501},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.38657519905560112},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":3.7679028445192788},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.726495},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":11.688600000000012},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":6.4238137251464442},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.49124899999999999},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},12.906344000000011,11.990707887308073,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.4598616212782947},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.38657519905560112},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.2598710003144324},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.8196969999999999},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":12.520200000000012},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":7.1051273020559158},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.546601},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},14.886498000000012,12.211435122704245,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":4.3211903989837523},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":7.4087977279873458},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":2.4354879999999999},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":36.82140000000004},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":21.631706066875719},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.777774},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},430.34662000000037,333.61694193846813,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":1.0834548673803108}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},1.0834548673803108]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":3.0007703993039483},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":9.1147431255716196},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.3846325375825839},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},122.89434730375643]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":3.0007703993039483},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":9.1147431255716196},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.3846325375825839},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},122.89434730375643]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":3.0007703993039483},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":9.1147431255716196},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.3846325375825839},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},122.89434730375643]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":3.0007703993039483},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":9.1147431255716196},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.3846325375825839},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},122.89434730375643]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":1.0834548673803108},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":4.3338194695212433},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":12.162803586732826},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":3.0007703993039483},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":9.1147431255716196},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":1.3846325375825839},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},122.89434730375643]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":1.2614564862811475},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":35.11714721937804},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":22.335172402355038},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":34.361803695930824},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.76312286669327212},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.612389607255496},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},100.45109227789382]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.1929280000000008E-2},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.4752672000000005E-2},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":4.0946741352439918E-3},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.0473370676219959E-3},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":6.1420112028659872E-3},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":8.6681952000000007E-2}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.39879024000000007},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.30660000000000004},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.9505344000000011E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.9449702142408959E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1.1784727259999999},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.59782242374562267},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.6172721258880316,1.9533683099999999]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.6103595200000012},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":11.015371500000001},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.21237744000000006},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":5.7325437893415876E-2},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1.0717295834140717},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":6.1009821539999995},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.89366263001700108},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},2.0227176513244887,22.939090614000005]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":8.4361778400000009},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.140473000000004},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.2124821120000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.26410648172323747},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":3.9353232529315116},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":7.5568731299999978},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.0789466346367917},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},5.2783763692915411,34.346006082000002]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":8.4881071200000022},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.210991000000007},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.0505123200000002},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.52411828931123094},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":6.7311395574899597},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":8.1782900099999978},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.1516271005373726},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},8.406884947338563,36.92790045000001]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":8.7194587200000022},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.307570000000009},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.5022970560000002},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.72066264780294242},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":10.289451217837074},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":9.6807872519999982},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.3369111051571634},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},12.347024970797181,39.210113028000009]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":9.2380857600000006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.448606000000012},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.8653740799999996},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.99705315193191191},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":14.906784205668451},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":12.053268125999999},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.6307039743609197},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},17.534541331961282,43.605333966000011]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":9.4075216800000003},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.483865000000016},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":5.2244850239999998},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.1413904151992627},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":16.25385933422843},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":12.883303529999997},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.7074791143967445},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},19.102728863824435,44.999175234000013]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,12.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,79.86,0,0,0,0,2,8.2799999999999994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,85.78,0,129.09,0,0,2.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,85.78,0,129.09,0,0,3.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,85.78,0,38.42,0,0,4.0999999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,85.78,0,129.09,0,0,5.0999999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,85.78,0,129.09,0,0,6.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,85.78,0,129.08000000000001,0,0,7.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIwSecElcOut",280,"MESSAGE","Int_V2","LIwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,3.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,29.95,39.25,0,0,0,0,0,0.03,61.91,0,0,0,2.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.03,61.91,0,0,0,2.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.03,61.91,0,0,0,2.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.03,18.39,0,0,0,2.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.03,61.91,0,0,0,2.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,29.95,39.25,44.39,68.400000000000006,0,0,0,0.03,61.91,0,0,0,2.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIwTerElcOut",313,"MESSAGE","Int_V2","LIwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,14.36,3.5,0,0.16,0.04,0,0,0,0,8.24,0.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,225.9,195.6,0,0.11,0.03,1.36,0,0,0,21.98,1.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,230.22,195.6,0,0.65,0.11,3.94,0,0,0,26.38,0.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,233.25,196.4,0,2.02,0.21,7.28,0,0,0,28.15,0.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,241.77,198.3,0,2.2000000000000002,0.35,12.75,0,0,0,36.119999999999997,0.57999999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,248.48,199.5,0,2.81,0.44,16.25,0,0,0,41.83,0.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,357.73,199.5,0,7.79,1.46,54.65,0,0,0,136.61000000000001,2.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPODSNCBus","EPOHFNCBu2","EPBIONUKak","EPHYDNUDAMou","EPHYDNUDASa1","EPHYDNUDASa2","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNULICICIwLIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,12.64,10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,12.64,10,40,35,66,0,0,0,0,0,43.02,72.849999999999994,0,0,0,2.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,12.64,10,40,35,66,78,120,0,0,0,43.02,72.849999999999994,0,0,0,4.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,12.64,10,40,35,66,78,120,0,0,0,43.02,72.849999999999994,0,0,0,4.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,12.64,10,40,35,66,78,120,0,0,0,43.02,72.849999999999994,0,0,0,4.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,12.64,10,40,35,66,78,120,0,0,0,43.02,72.849999999999994,0,0,0,4.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,12.64,10,40,35,66,78,120,0,0,0,43.02,72.849999999999994,0,0,0,4.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,35,66,78,120,27.92,0,0,0,0,0,0,0,212.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.7916666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,6.2,0,0,0.09,0.13,0,0,0,0,4.6399999999999997,2.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,104.59,79.8,0,0.47,0.43,1.4,0,0,0,25.76,8.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,172.86,143.71,0,0.56000000000000005,0.61,2.5299999999999998,0,0,0,31.81,8.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,257.27,223.62,0,1.48,1.67,7.39,0,0,0,37.21,10.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,257.41000000000003,224.08,0,7.61,4.49,13.49,0,0,0,38.770000000000003,7.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,265.45,225.79,0,9.08,6.84,24.29,0,0,0,47.15,11.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,276.45999999999998,227.16,0,11.47,8.2799999999999994,32.46,0,0,0,54.82,14.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,347.91,228.08,0,21.66,0.44,71.77,0,0,0,109.07,1.1599999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",2.8333333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,40,35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,2.58,0,0,0,0,0,0,0,0,0,0,0,5.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,1.56,0,0,0.09,0.04,0,0,0,0,0,0.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,22.16,11.89,0,0.28000000000000003,0.18,0,0,0,0,8.9700000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,11.36,0,0,0.15,0.33,1.7,0,0,0,2.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,3.81,1.64,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,1.5,0.34,0,0.54,0.77,2.6,0,0,0,2.21,0.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,2.57,0.46,0,0.31,0.73,2.8,0,0,0,2.21,3.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,3.87,0.46,0,0.89,1.05,2.5299999999999998,0,0,0,2.64,0.71,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,11.84,0,0,1.75,3.52,7.97,0,0,0,8.89,5.46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["LIwFinaleElc",478,"MESSAGE","Int_V2","LIwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,3.5,0,0.2,8.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,125.7,0,1.1000000000000001,22.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,195.6,0,1.5,23.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,196,0,8.6,27.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,197.1,0,11.7,31.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,198.3,0,15.3,36.700000000000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,199.5,0,19.5,42.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-2699.54,0,-4393.1499999999996,-3774.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1419.52,0,-3528.15,-2140.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-2089.77,0,-1524.07,-2942.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1193.03,0,-1767.73,-1794.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1973.24,0,-1404.69,-2548.0500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1167.72,0,-1533.7,-1734.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1189.95,0,-1491.49,-1616.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1331.74,0,-1772.16,-2422.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1142.6199999999999,0,-1888.64,-1194.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1004.72,0,-1723.77,-1496.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1010.47,0,-1731.88,-1504.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1016.28,0,-1740.28,-1512.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1016.05,0,-1846.42,-1543.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1044.07,0,-1872.64,-1575.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1049.33,0,-1709.02,-1583.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1056.26,0,-1720.25,-1592.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1062.33,0,-1732.3,-1601.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1068.49,0,-1745.28,-1611.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1067.3800000000001,0,-1693.41,-1594.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1157.45,0,-1746.29,-1623.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1002.36,0,-1798.52,-1708.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1053.78,0,-1821.61,-1776.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MAwPrimaire",544,"MESSAGE","Int_V2","MAwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawMAw","index":20,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"MAw",{"$f":"C1&\"Primaire\"","v":"MAwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":2358}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"MAwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","H","H","H","O","O","O","O","O","O","O","O","O","O","B","O","B","O","S","S","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"MAwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},{"$f":"MID(INDIRECT(L6&$C$3),3,1)","v":"S"},"i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"MAwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"MAwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"MAwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"MAwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"MAwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"MAwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":26.941583824760194},{"$f":"BA189","v":0},{"$f":"N44","v":66.045059999999992},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":92.986643824760193},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":104.8},{"$f":"H16/I16*1000","v":887.27713573244455},{"$f":"J16/8.76","v":101.28734426169459},{"$f":"P102","v":3.7819548000000001E-2},{"$f":"Y218","v":3.4804730149573929E-2},null,null,{"$f":"SUM(L16:O16)","v":7.2624278149573923E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":98.4},{"$f":"P16/(Q16+eps)*1000","v":0.73805160713611184},{"$f":"R16/8.76","v":8.42524665680493E-2},{"$f":"L16+D16","v":26.979403372760196},{"$f":"M16+E16","v":3.4804730149573929E-2},66.045059999999992,0,93.059268102909769,{"$f":"Z218","v":1.1774316},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":25.288319918132526},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0.80742219351652456},{"$f":"SUM(X16:AA16)-AB16","v":118.71759742752577},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":98.4},{"$f":"AC16/AD16*1000","v":1206.479648653717},{"$f":"AE16/8.76","v":137.72598728923711},{"$f":"BA131","v":0},{"$f":"P160","v":0},{"$f":"Z160","v":12.909210560264185},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":12.909210560264185}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":29.422111159158305},{"$f":"BA190","v":7.4975076822717508},{"$f":"N45","v":102.87998999999999},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":139.79960884143006},132.32,{"$f":"H17/I17*1000","v":1056.5266689950881},{"$f":"J17/8.76","v":120.60806723688221},{"$f":"P103","v":4.0728743999999997E-2},{"$f":"Y219","v":9.5201173644422793E-2},null,null,{"$f":"SUM(L17:O17)","v":0.1359299176444228},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":103.8},1.3095367787218444,{"$f":"R17/8.76","v":0.14949049985409182},{"$f":"L17+D17","v":29.462839903158304},7.5927088559161735,102.87998999999999,0,139.93553875907449,{"$f":"Z219","v":1.9818843000000002},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":3.1273189402254609},{"$f":"SUM(X17:AA17)-AB17","v":138.79010411884903},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":103.8},{"$f":"AC17/AD17*1000","v":1337.0915618386227},{"$f":"AE17/8.76","v":152.63602304093868},{"$f":"BA132","v":77.746199999999988},{"$f":"P161","v":0},{"$f":"Z161","v":8.8199172589499337},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},86.566117258949916]
[null,3,2012,29.609016893556415,24.724308175729362,99.231949999999998,0,153.56527506928578,155.09,990.16877341727877,113.03296500197247,8.1457487999999995E-2,0.50569225570263288,null,null,0.58714974370263284,114.80000000000001,5.1145448053265454,0.58385214672677466,29.690474381556417,25.230000431431996,99.231949999999998,0,154.15242481298841,3.3842797080000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":14.783219787119972},149.03701127694171,114.8,1298.2318055482729,148.19997780231427,173.60248799999999,0,15.375685186824949,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":68.53},257.50817318682493]
[null,4,2013,28.042424227954523,24.724308175729362,7.3699199999999987,0,60.13665240368389,96.27,624.66658776029806,71.308971205513473,0.25891844399999997,1.6696033786457374,null,null,1.9285218226457372,131.20000000000002,14.699099256850198,1.6779793672203422,28.301342671954522,26.393911554375102,7.3699199999999987,0,62.065174226329624,4.8862202520000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":86.064812838445022},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":25.736263415724284},133.56347044412362,131.19999999999999,1018.0142564338693,116.21167310888919,0,0,16.467085418374818,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},16.467085418374818]
[null,5,2014,28.201331562352632,26.095568832918168,13.062119999999998,0,67.35902039527079,100.53999999999999,669.97235324518397,76.480862242600907,0.77405198399999997,8.5883360131449749,null,null,9.3623879971449746,203.6,45.984223952284538,5.2493406338224355,28.975383546352631,34.683904846063143,13.062119999999998,0,76.721408392415768,18.479824440000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":6.2835265430732719},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":105.72802449789923},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":2.981376971941069},204.2314069014472,203.60000000000002,1003.1012126790138,114.5092708537687,14.928045000000001,0,149.03855029521969,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},163.96659529521969]
[null,6,2015,28.35169889675074,26.095568832918168,13.070069999999999,0,67.51733772966891,100.53999999999999,671.54702337048855,76.660619106220153,0.81491918399999996,9.6734070778095465,null,null,10.488326261809547,217.79999999999998,48.155767958347063,5.4972337851994366,29.166618080750741,35.768975910727718,13.070069999999999,0,78.005663991478457,20.43441696,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":14.334380885909239},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":184.7288126367435},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":69.478255037910742},228.02501943622048,217.79999999999998,1046.9468293674036,119.51447823828808,0,0,21.429904208615927,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":87.805000000000007},109.23490420861593]
[null,7,2016,28.502066231148849,26.095568832918168,15.447119999999998,0,70.044755064067019,100.53999999999999,696.68544921490968,79.530302421793351,1.0705093919999999,13.685233979671727,null,null,14.755743371671727,285.8,51.629612915169453,5.8937914286723121,29.57257562314885,39.780802812589897,15.447119999999998,0,84.800498435738746,36.238879583999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":248.35996039220373},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":80.425368257369172},305.1549908271088,285.8,1067.7221512495059,121.88609032528606,0,0,173.27812146798283,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":20.14},193.41812146798281]
[null,8,2017,28.675733565546956,39.652967318039387,15.590219999999999,0,83.918920883586352,112.19,748.00713863612043,85.388942766680415,1.1233725840000002,14.430320720454752,null,null,15.553693304454752,297.90000000000003,52.211122201855112,5.9601737673350588,29.799106149546958,54.083288038494139,15.590219999999999,0,99.472614188041106,38.803357758000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":329.11546752120148},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":91.189550271129448},392.3829098686486,297.89999999999998,1317.1631751213449,150.36109305038184,147.86099999999999,0,28.116613080002111,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},175.9776130800021]
[null,9,2018,29.040580899945066,94.564490255710382,15.87642,0,139.48149115565545,219.43,635.6536989274731,72.563207640122499,1.20402936,15.925861576728284,null,null,17.129890936728284,315.60000000000002,54.27722096383242,6.1960297903918287,30.244610259945066,110.49035183243866,15.87642,0,156.61138209238374,42.437371925999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":200.96121088851052},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":93.212258410724658},322.97872716870506,315.60000000000002,1023.3799973659857,116.82420061255544,598.88131945060059,0,39.842869915921447,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},638.72418936652207]
[null,10,2019,29.190948234343171,94.564490255710382,15.987719999999998,0,139.74315849005356,219.43,636.84618552637994,72.699336247303648,1.2759585480000002,17.335414276161696,null,null,18.611372824161698,327.39999999999998,56.845976858867559,6.4892667647109086,30.466906782343173,111.89990453187208,15.987719999999998,0,158.35453131421525,44.360894478000006,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":390.63868958843375},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":138.48220304271132},471.05293301047317,327.39999999999998,1438.7688851877617,164.24302342326047,0,0,21.089257024513959,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},21.089257024513959]
[null,11,2020,29.341315568741283,94.564490255710382,16.210319999999999,0,140.11612582445167,219.43,638.54589538555194,72.893367053145198,1.374556932,19.84447702059677,null,null,21.219033952596771,344.5,61.593712487607647,7.0312457177634302,30.715872500741284,114.40896727630715,16.210319999999999,0,161.33515977704843,47.012918778,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":473.3082069453215},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":137.84290243687909},559.99440373602636,344.5,1625.5280224558096,185.56255964107416,0,0,29.076457689463428,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},29.076457689463428]
[null,12,2021,29.491682903139388,94.564490255710382,16.798620000000003,0,140.85479315884979,219.43,641.91219595702398,73.277647940299545,1.485024084,21.131419778218721,null,null,22.61644386221872,362.3,62.424631138819962,7.1260994450707722,30.976706987139387,115.6959100339291,16.798620000000003,0,163.4712370210685,51.766934861999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":199.88903969428929},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":66.412235793713705},364.8959964561796,362.3,1007.1653228158422,114.97321036710527,0,0,52.12242871283442,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},52.12242871283442]
[null,13,2022,29.642050237537497,94.564490255710382,17.394870000000001,0,141.60141049324787,219.43,645.31472676137207,73.666064698786769,1.6187760360000001,23.498281467525231,null,null,25.117057503525231,380.69,65.977718098362061,7.5317029792650754,31.260826273537496,118.06277172323561,17.394870000000001,0,166.71846799677309,56.142071310000006,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":212.74278550361194},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":66.764261630731554},385.02008385218898,380.7,1011.3477379884135,115.4506550215084,0,0,47.968440491250895,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},47.968440491250895]
[null,14,2023,29.792417571935605,94.564490255710382,17.983170000000001,0,142.34007782764598,219.43,648.681027332844,74.050345585941102,1.7568047880000002,25.942699183293808,null,null,27.699503971293808,399.3,69.370157702479602,7.9189677742556626,31.549222359935605,120.50718943900419,17.983170000000001,0,170.03958179893979,60.481633836,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":225.66313937374335},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":67.112539087856049},405.25283659336253,399.29999999999995,1014.9081807998061,115.85709826481805,0,0,47.578412527373914,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},47.578412527373914]
[null,15,2024,29.245255757262598,94.564490255710382,18.579420000000002,0,142.38916601297299,219.43,648.90473505433624,74.075882997070352,1.9029119400000001,28.555253820576674,null,null,30.458165760576673,418.61,72.760244045409962,8.3059639321244259,31.148167697262597,123.11974407628705,18.579420000000002,0,172.84733177354966,64.915715010000014,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":238.5637802462019},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":67.13568388872163},425.37216381356541,418.6,1016.1781266449245,116.00206925170372,0,0,48.61470298272053,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},48.61470298272053]
[null,16,2025,29.395623091660706,94.564490255710382,19.183620000000001,0,143.1437333473711,219.43,652.34349609156038,74.468435626890454,2.0537130960000001,31.33608679054851,null,null,33.389799886548509,438.3,76.180241582903733,8.6963746099205181,31.449336187660705,125.90057704625889,19.183620000000001,0,176.5335332339196,69.381411462000017,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":245.52897220759419},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":67.49145810563283},440.13347947041649,438.3,1004.1831610093918,114.63278093714518,0,0,48.961328876422797,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},48.961328876422797]
[null,17,2026,29.545990426058815,94.564490255710382,19.779869999999999,0,143.89035068176918,219.43,655.74602689590836,74.856852385377664,2.2141342440000003,34.198570461117654,null,null,36.412704705117655,458.3,79.451679477030623,9.0698264243185651,31.760124670058815,128.76306071682802,19.779869999999999,0,180.30305538688683,73.850150262000014,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":201.40081823156189},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":24.138011250038389},447.59703330294576,458.29999999999995,976.64637421546104,111.48931212505263,0,0,48.994684793598452,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},48.994684793598452]
[null,{"$f":"B61","v":18},2027,29.696357760456923,94.564490255710382,20.39997,0,144.6608180161673,219.43,659.25724839888483,75.257676757863564,2.3835261960000005,37.31596009646745,null,null,39.699486292467448,478.79000000000008,82.916281233188414,9.4653289078982201,32.079883956456925,131.88045035217783,20.39997,0,184.36030430863474,78.382416582000019,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":231.0480432382862},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":38.243512979619304},471.7282718218371,478.79999999999995,985.2303087339958,112.46921332579861,0,0,49.691192456592546,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},49.691192456592546]
[null,19,2028,29.846725094855032,94.564490255710382,20.98827,0,145.39948535056541,219.43,662.62354897035686,75.641957645017911,2.5400877479999999,39.845981775793888,null,null,42.386069523793886,499.51000000000005,84.855297237183095,9.6866777668017239,32.386812842855029,134.41047203150427,20.98827,0,187.78555487435929,83.189383800000016,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":267.49582103459647},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":58.847597384057394},495.80418299743383,499.5,992.6009669618295,113.31061266687551,0,0,52.702978222640994,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},52.702978222640994]
[null,20,2029,29.99709242925314,94.564490255710382,21.592469999999999,0,146.15405268496352,219.43,666.06231000758112,76.034510274838027,2.6358236999999995,40.155129673004808,null,null,42.790953373004811,520.6,82.195454038000108,9.3830426984018391,32.63291612925314,134.71961992871519,21.592469999999999,0,188.94500605796833,89.234057112000016,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":296.26084238904286},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":68.910806593384336},521.71011963816238,520.6,1002.1323850137578,114.39867408832852,0,0,66.273030681882048,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},66.273030681882048]
[null,21,2030,29.030146931665303,94.564490255710382,21.98997,0,145.5846071873757,219.43,663.46719768206572,75.738264575578285,2.717071668,40.359863379767006,null,null,43.076935047767009,536.1,80.352425008325838,9.1726512566582006,31.747218599665302,134.92435363547739,21.98997,0,188.66154223514269,93.913254036000012,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":304.04530257372085},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":68.16461988985543},534.63649962754357,536.1,997.27009816740076,113.84361851226036,0,0,51.302120942614835,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},51.302120942614835]
[null,22,2031,28.726222153068495,94.756096489796889,22.625969999999999,0,146.10828864286538,217.20999999999998,672.6591254678209,76.787571400436178,2.7829280160000005,41.219744948168241,null,null,44.002672964168241,557.30000000000007,78.956886709812778,9.0133432317137885,31.509150169068494,135.97584143796513,22.625969999999999,0,190.11096160703363,95.605515216000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":304.07474473947582},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":52.568310655310206},553.4039315797346,557.29999999999995,993.00902849405099,113.35719503356746,1.9131392,0,18.553736705878393,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},20.466875905878393]
[null,23,2040,45.798149506146956,99.000892352174986,46.853389999999997,0,191.65243185832193,363.14,527.76458627064483,60.247098889343022,3.5449004160000004,33.718739173480138,null,null,37.263639589480135,790.1,47.163194012161121,5.3839262570960189,49.343049922146953,132.71963152565513,46.853389999999997,0,228.91607144780207,101.970211914,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":16.181020672535471},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":356.41149479680701},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":0.47498812764358034},703.00381070350102,790.1,889.76561283824958,101.57141699066776,1086.6584935480007,0,662.92640129044582,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},1749.5848948384464]
[null,24,2050,47.369255506146956,85.696966919138006,133.17448999999999,0,266.24071242528498,373.69000000000005,712.46410775050163,81.331519149600638,8.4207129119999991,36.131189360122356,null,null,44.551902272122355,1164.4000000000001,38.261681786104205,4.3677718933908913,55.789968418146955,121.82815627926036,133.17448999999999,0,310.79261469740732,108.703756734,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":16.738496834535844},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":713.45983418049173},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":25.064487310662649},1124.6302151357722,1164.3999999999999,965.8452551835901,110.2563076693596,468.86527880000045,0,738.25730427445797,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":6.08},1213.2025830744583]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"MAwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":2.0829},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":63.962159999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":66.045059999999992},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":322.69647827519998},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":0.69164999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":102.18834},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":102.87998999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":507.80666136960002},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":1.43895},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":94.843279999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},99.231949999999998,473.64849027360003,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":4.4201999999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},7.3699199999999987,12.987445651199996,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":10.112399999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},13.062119999999998,29.712285734399995,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":10.12035},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},13.070069999999999,29.735644449599995,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":12.497399999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},15.447119999999998,36.719900294399991,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":12.640499999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},15.590219999999999,37.140357167999994,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":12.9267},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},15.87642,37.981270915199993,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":13.037999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},15.987719999999998,38.308292927999986,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":13.2606},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},16.210319999999999,38.962336953599994,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":13.848900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},16.798620000000003,40.690881878399999,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":14.445150000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},17.394870000000001,42.442785518399994,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":15.03345},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},17.983170000000001,44.171330443199992,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":15.629700000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},18.579420000000002,45.923234083199993,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":16.233900000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},19.183620000000001,47.698496438399992,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":16.83015},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},19.779869999999999,49.450400078399994,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":17.45025},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},20.39997,51.272379863999987,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":18.038550000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},20.98827,53.000924788799992,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":18.642749999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},21.592469999999999,54.776187143999991,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":19.04025},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},21.98997,55.94412290399999,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":2.9497199999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":19.67625},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},22.625969999999999,57.812820119999991,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":18.742189999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":28.1112},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},46.853389999999997,82.596416947199984,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":18.742189999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":114.4323},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},133.17448999999999,336.22534658879994,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"MAwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPODSEXDI","EPODSEXGT","EPOHFEXDI","EPHYDEXDASel","EPHYDEXROSot","EPHYDEXDAMan","EPODSNCSIK","EPODSNCKOU","EPODSNCKAN","EPODSNUBOU","EPODSNUOUE","EPODSNUSAN","EPODSNUTOM","EPODSNUMOP","EPODSNUDJE","EPOHFNCBal","EPBIONUVIC","EPOHFNCAlb","EPBIONUSos","EPODSNUWAP","EPSOLNUWAP","EPSOLNCMop","EPHYDNUROSot","EPHYDNUROKen","EPHYDNUROGou","EPHYDNUROFel","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVSSEwMAw;MAINWAPP",0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.4734281983437292},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":26.941583824760194}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.6237955327418385},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":2.3301599999999998},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":29.422111159158305}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.774162867139947},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0.92505599999999999},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0.79190399999999983},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.609016893556415]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.9245302015380554},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.042424227954523]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.0748975359361639},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.201331562352632]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.2252648703342732},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.35169889675074]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.3756322047323808},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.502066231148849]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.5259995391304901},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.675733565546956]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.6763668735285986},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.040580899945066]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.826734207926707},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.190948234343171]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":5.9771015423248155},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.341315568741283]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.1274688767229248},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.491682903139388]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.2778362111210324},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.642050237537497]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.69752914907111696},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.4282035455191417},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.792417571935605]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.5785708799172502},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.245255757262598]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.7289382143153578},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.395623091660706]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":6.8793055487134671},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.545990426058815]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":7.0296728831115756},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.696357760456923]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":7.180040217509684},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.846725094855032]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.3876925065813874},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":7.3304075519077925},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.99709242925314]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.2703796745954419},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":7.4807748863059018},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0.2},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},29.030146931665303]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.5427855584061938},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":8.0822442238983356},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":2.2200000000000004E-2},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.726222153068495]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.3606526975451487},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},45.798149506146956]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":4.3606526975451487},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":5.2179786463560323},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0.68404963855173373},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":12.480905685856197},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.44973840000000004},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0.38879999999999998},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":8.539999999999999E-3},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":3.7100000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":2.3300000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0.21447999999999998},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":1.5711059999999999},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},47.369255506146956]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"MAwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":3.7819548000000001E-2}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.1636784000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":4.0728743999999997E-2}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.454598E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.1457487999999995E-2]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.18037015199999998},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.25891844399999997]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.18057599999999999},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.56147482800000004},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.77405198399999997]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.4910351999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.22144320000000001},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.55856563199999998},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.81491918399999996]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.33739199999999997},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.68075186399999998},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.0705093919999999]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.1093115999999996E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.38443680000000002},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.67784266800000004},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.1233725840000002]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.44763840000000005},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.68657025599999999},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.20402936]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.1457488000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.51084000000000007},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.68366106000000004},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.2759585480000002]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.59780160000000004},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.68366106000000004},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.374556932]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10764025200000001},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.67335840000000002},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.70402543200000001},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.485024084]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12218623199999999},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.7722},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.72438980400000008},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.6187760360000001]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13964140799999999},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.87531840000000016},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.74184497999999999},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.7568047880000002]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15709658400000001},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.98651520000000015},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.759300156},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.9029119400000001]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.17455176},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1053152000000002},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.77384613599999996},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.0537130960000001]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.19491613199999999},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2279168},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.79130131200000009},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.2141342440000003]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21528050400000001},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.3623984000000002},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.80584729200000005},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.3835261960000005]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.23855407199999998},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4840496000000001},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.81748407600000006},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.5400877479999999]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.5448751999999999},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.82912085999999996},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.6358236999999995]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.28219201199999999},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6028496000000001},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.83203005599999991},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.717071668]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.293828796},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6308864000000001},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.8582128200000001},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.7829280160000005]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.25697897999999997},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.43928859599999998},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7140464000000002},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.1345864400000001},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.5449004160000004]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.9443126599999998},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.64584151200000006},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7140464000000002},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.1165123399999999},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.4207129119999991]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"MAwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPODSEXDI","EPODSEXGT","EPOHFEXDI","EPHYDEXDASel","EPHYDEXROSot","EPHYDEXDAMan","EPODSNCSIK","EPODSNCKOU","EPODSNCKAN","EPODSNUBOU","EPODSNUOUE","EPODSNUSAN","EPODSNUTOM","EPODSNUMOP","EPODSNUDJE","EPOHFNCBal","EPBIONUVIC","EPOHFNCAlb","EPBIONUSos","EPODSNUWAP","EPSOLNUWAP","EPSOLNCMop","EPHYDNUROSot","EPHYDNUROKen","EPHYDNUROGou","EPHYDNUROFel","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVSSEwMAw;MAINWAPP",0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":4.9434000000000005},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":28.697088000000001},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":103.36199999999999},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":36.6},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},173.60248799999999,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},0,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},0,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":1.9131392},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},1.9131392,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.6934499018340854},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":9.3114200120349118},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.3708152729559511},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.30443599999999998},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":2.4700829999999998},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},2.7745189999999997,15.375685186824949,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":3.6642526694085196},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":17.765651539207408},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0.29059799999999997},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":11.365200000000012},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},11.655798000000011,21.429904208615927,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":7.2409136415403417},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":13.639381479722621},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.9956464680143249},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.62270999999999999},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":14.368200000000014},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":13.966928326644164},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.58119599999999993},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},15.572106000000014,39.842869915921447,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.2847147007543231},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":11.429179798165597},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":7.6204776630726982},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.2385010000000001},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":22.453200000000024},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":20.634068329258277},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":3.6186370000000001},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},27.310338000000023,47.968440491250895,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":8.2664664304883431},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":11.807351188546075},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":7.9168295721921931},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.9373199999999997},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":23.377200000000023},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":19.587765336147303},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":7.9637689999999992},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},33.278289000000022,47.578412527373914,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":8.6861766466058548},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":13.538535775621158},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":10.287644845148144},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.8196969999999999},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":30.538200000000028},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":17.178835189217384},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.0378499999999999},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},33.395747000000028,49.691192456592546,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":7.7409162468281583},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":11.429179798165597},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":24.978232340071624},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.9857529999999999},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":7.1537925575494494},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.41514000000000001},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},2.4008929999999999,51.302120942614835,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":12.733642991599925},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":24.539121331355545},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":2.8587580000000004},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":22.099385222910822},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.715503},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":19.219200000000018},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":14.453580881579501},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":16.190459999999998},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},419.83921000000015,738.25730427445797,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":7.4975076822717508}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},24.724308175729362]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},94.564490255710382]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},94.564490255710382]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},94.564490255710382]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},94.564490255710382]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.99677847798988573},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.47672014164733678},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":5.092237876687461E-2},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":6.500729204281865},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":2.8740935112976191},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.9677847798988584},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":3.9082020606137959},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},94.564490255710382]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.7086371684507768E-2},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":4.3338194695212431E-3},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":4.00878300930715E-2},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":4.3338194695212431E-3},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":9.101020885994611E-2},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":9.7510938064227972E-3},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0.43207205786507535},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0.11120277565012869},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":1.5069830310903851},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":1.320338278421934},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":1.2183727709266861},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":13.557398485121219},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":54.911522937670988},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":4.3639115747477968},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":8.0985618642608035},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},85.696966919138006]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.1467716000000001},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":3.0660000000000003E-2},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.0473370676219959E-3},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.2757393081951934E-2},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":3.4804730149573929E-2},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":1.1774316}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.6051473600000001},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.5628934999999999},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.21623884800000007},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.10748519605015476},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.3982070596524781},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},0.50569225570263288,3.3842797080000002]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.8480643200000006},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":7.3790955000000009},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.26643715200000007},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.29379286920375636},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":4.5919164759717539},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":7.9408199879999994},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":4.7876977326340375},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},9.6734070778095465,20.43441696]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":9.3179769600000011},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":13.677426000000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.3168448000000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.71247329953245431},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":10.628338042632038},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":19.048646717999997},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":5.9946029339972027},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},17.335414276161696,44.360894478000006]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":11.412125040000003},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":17.040061500000004},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.1625978240000006},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.0768992975691698},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":16.067471580591199},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":23.527286946},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":6.3539105893648626},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},23.498281467525231,56.142071310000006]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":13.717984800000002},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":20.411895000000005},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.4910268480000015},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.5406211433855519},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":22.984998891718391},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":28.760504814000001},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":6.8104667554445681},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},31.33608679054851,69.381411462000017]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":17.060100000000002},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":25.438602000000003},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":11.962641984000003},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.2981358584056899},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":30.563355511195756},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":34.772713127999999},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":7.2936383034033598},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},40.155129673004808,89.234057112000016]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":18.035105520000002},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":26.737819500000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":14.484141408000003},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.5468873121217621},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":30.563355511195756},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":36.348448787999999},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":8.1095021248507244},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},41.219744948168241,95.605515216000001]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,2.62,124.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,62.76,0,0,0,0,5.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,62.76,0,0,0,0,15.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,62.76,0,0,0,0,16.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,62.76,0,0,0,0,18.170000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,62.76,0,0,0,0,20.420000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,62.76,0,0,0,0,22.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,62.76,0,0,0,0,24.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MAwSecElcOut",280,"MESSAGE","Int_V2","MAwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0.68,0,47.66,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,0,0,11.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,0,11.65,11.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,0,11.65,11.64,107.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,0,11.65,11.64,107.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,0,11.65,11.64,107.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,22.55,4.2699999999999996,29.64,0,0,0,0,0,0,0,0,0,0,25.67,0,0,0,0,2.5,4.2699999999999996,0,11.65,11.64,107.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MAwTerElcOut",313,"MESSAGE","Int_V2","MAwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,133.16,28.8,0,2.35,0.05,0,0,0,0,83.37,0.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,302.07,129.30000000000001,0,1.02,0.18,7.1,0,0,0,145.86000000000001,2.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,335.8,165.7,0,1.87,0.28000000000000003,10.75,0,0,0,146.44999999999999,2.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,382.04,203.5,0,2.82,0.42,16.25,0,0,0,155.21,2.4900000000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,465.74,268.8,0,4.9800000000000004,0.74,28.67,0,0,0,172.83,2.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,516.65,309.7,0,10.4,0.97,33.729999999999997,0,0,0,178.44,2.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,1150.73,726.79,4.01,59.11,2.2200000000000002,36.07,0,0,0,322.05,14.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPODSEXDI","EPODSEXGT","EPOHFEXDI","EPHYDEXDASel","EPHYDEXROSot","EPHYDEXDAMan","EPODSNCSIK","EPODSNCKOU","EPODSNCKAN","EPODSNUBOU","EPODSNUOUE","EPODSNUSAN","EPODSNUTOM","EPODSNUMOP","EPODSNUDJE","EPOHFNCBal","EPBIONUVIC","EPOHFNCAlb","EPBIONUSos","EPODSNUWAP","EPSOLNUWAP","EPSOLNCMop","EPHYDNUROSot","EPHYDNUROKen","EPHYDNUROGou","EPHYDNUROFel","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVSSEwMAw;MAINWAPP",0,0,0,0,0,0]
["","",2011,0,0,56.85,20,61.5,43.48,5.7,104,9.1999999999999993,0,0,0,0,0,0,0,0,60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,56.85,20,69.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,0,0,0,10,6,0,0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,56.85,20,77.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,0,0,0,10,6,0,63,27,303.45999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,56.85,20,83.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,0,0,0,10,6,0,63,27,303.45999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,56.85,20,85.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,0,0,0,10,6,0,63,27,303.45999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,56.85,0,91.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,0,0,0,10,6,0,63,27,303.45999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,56.85,0,97.5,43.48,5.7,104,9.1999999999999993,4.4000000000000004,0.47,0,0,0,0,0,0,60,30,92,0,0,0,10,6,0,63,27,303.45999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,58,43.48,5.7,104,0,0,0,2.5,0.44,3.7,0.36,8.4,0.91,0,30,0,3,150,0,0,6,34.409999999999997,63,27,303.45999999999998,370.16,0,0,0,0,0,0,250,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.1666666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,200.5,22.06,0,3.48,0.92,0,0,0,0,145.58000000000001,2.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,289.60000000000002,87.23,0,3.99,2.64,8.3800000000000008,0,0,0,173.83,48.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,296.83999999999997,108.15,0,3.93,3.02,10.84,0,0,0,171.32,47.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,411.54,176.18,0,7.88,6.09,21.97,0,0,0,213.56,58.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,454.54,219.28,0,11.85,8.73,33.06,0,0,0,218,56.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,535.29999999999995,275.98,0,19.45,13.55,54.25,0,0,0,240.01,55.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,598.9,323.77,0,27.2,19.54,72.14,0,0,0,253.36,70.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,945.53,544.04,13.21,73.89,1.19,66.489999999999995,0,0,0,351.64,4.7699999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.2083333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,2,0,0,0,0,0,0,0,0,0,0,0,0,0,2.11,0,0.32,14.58,0,0,0,3.62,0,0,0,0,0,0,0,0,0,0,26.32,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,34.450000000000003,0.4,0,0,0.02,0,0,0,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,10.73,14.28,0,0.13,1.4,0,0,0,0,0,9.9700000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,13.27,12.57,0,1.64,0.79,1.51,0,0,0,2.37,0.24,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,16.63,17.25,0,0.24,0.99,5.65,0,0,0,3.08,0.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,22.65,14.05,0,1.87,2.8,5.0599999999999996,0,0,0,8.0500000000000007,11.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,23.21,14.74,0,2.0099999999999998,1.51,5.44,0,0,0,7.91,34.409999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,23.8,16.11,0,2.4300000000000002,2.63,6.61,0,0,0,7.06,1.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,34.89,29.2,4.34,5.22,5.37,4.16,0,0,0,5.94,23.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["MAwFinaleElc",478,"MESSAGE","Int_V2","MAwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,28.8,0,2.4,83.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,94.6,0,5.6,117.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,129.30000000000001,0,8.3000000000000007,148.19999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,191.8,0,17,153.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,228.3,0,24.9,165.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,268.8,0,34.4,175.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,309.7,0,45.1,181.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1722.77,0,-3141.63,-2331.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1513.5,0,-3694.62,-2091.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1294.8499999999999,0,-1432.12,-2419.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1205.92,0,-1623.39,-1282.1600000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1211.23,0,-1746.42,-1813.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1092.8399999999999,0,-1733.38,-1670.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1056.78,0,-1733.81,-1632.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1103.73,0,-1750.34,-1649.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1067.3,0,-1686.94,-1606.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1014.09,0,-1678.24,-1546.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1019.96,0,-1685.72,-1554.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1025.9000000000001,0,-1693.88,-1562.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1042.1300000000001,0,-1704.45,-1581.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1060.49,0,-1716.07,-1603.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1065.8399999999999,0,-1726.22,-1611.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1072.9000000000001,0,-1737.39,-1620.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1079.0899999999999,0,-1928.96,-1629.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1095.54,0,-1947.37,-1650.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1130.3499999999999,0,-1955.59,-1672.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1116.57,0,-1982.67,-1675.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1330.07,0,-2772.96,-1981.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1434.02,0,-2943.23,-2107.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.375,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIwPrimaire",544,"MESSAGE","Int_V2","NIwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawNGw","index":21,"n_rows":573,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"NGw",{"$f":"C1&\"Primaire\"","v":"NGwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":2952}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"NGwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"G"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"G"},"H","H","H","G","G","G","G","G","G","G","G","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"NGwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"NGwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"NGwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"NGwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"NGwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"NGwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"NGwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[null,{"$f":"C1&\"GasProduction\"","v":"NGwGasProduction"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B13,$B$247:$B$637)+3)","v":547}]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":414.281716656566},{"$f":"BA189","v":0},{"$f":"N44","v":2133.1828500000001},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":2547.4645666565661},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":2934.35},{"$f":"H16/I16*1000","v":868.15293562682234},{"$f":"J16/8.76","v":99.104216395755984},{"$f":"P102","v":2.1528050400000001},{"$f":"Y218","v":0},null,null,{"$f":"SUM(L16:O16)","v":2.1528050400000001},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":2228.1},{"$f":"P16/(Q16+eps)*1000","v":0.96620665140269202},{"$f":"R16/8.76","v":0.11029756294551279},{"$f":"L16+D16","v":416.43452169656598},{"$f":"M16+E16","v":0},2133.1828500000001,0,2549.6173716965664,{"$f":"Z218","v":11.676558780000002},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":258.39703975996741},{"$f":"SUM(X16:AA16)-AB16","v":2302.896890716599},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":2228.1},{"$f":"AC16/AD16*1000","v":1033.5698086785151},{"$f":"AE16/8.76","v":117.98742108202227},{"$f":"BA131","v":0},{"$f":"P160","v":0},{"$f":"Z160","v":128.02030785509874},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":128.02030785509874}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":444.09988065656603},{"$f":"BA190","v":187.25487065518257},{"$f":"N45","v":4331.5165200000001},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":4962.8712713117484},5054.5599999999995,{"$f":"H17/I17*1000","v":981.86019580571781},{"$f":"J17/8.76","v":112.08449723809564},{"$f":"P103","v":14.985268596000001},{"$f":"Y219","v":114.71741424152947},null,null,{"$f":"SUM(L17:O17)","v":129.70268283752947},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":3778},34.331043630806285,{"$f":"R17/8.76","v":3.9190689076262881},{"$f":"L17+D17","v":459.08514925256605},301.97228489671204,4331.5165200000001,0,5092.5739541492776,{"$f":"Z219","v":369.39222530999996},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":641.05652184155315},{"$f":"SUM(X17:AA17)-AB17","v":4820.9096576177244},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":3778},{"$f":"AC17/AD17*1000","v":1276.0480830115735},{"$f":"AE17/8.76","v":145.66758938488283},{"$f":"BA132","v":1869.6919499999999},{"$f":"P161","v":0},{"$f":"Z161","v":3921.9491475691802},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},5791.6410975691797]
[null,3,2012,491.57864265656599,448.89171329767606,6500.7439000000004,0,7441.2142559542426,7222.54,1030.2766417291207,117.61148878186309,22.808096639999999,176.87047294039803,null,null,199.67856958039803,5638.7999999999993,35.411536067965514,4.042412793146748,514.38673929656602,625.76218623807404,6500.7439000000004,0,7640.8928255346409,966.11728542600008,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":709.80909231927774},7897.2010186413627,5638.8,1400.5109276160463,159.87567666849844,2612.3768999999998,0,6542.4177910833605,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},9154.7946910833598]
[null,4,2013,506.85823726662517,540.96556097506345,6969.9857099999999,0,8017.8095082416885,7679.14,1044.1025307836148,119.18978661913411,25.289640827999996,186.4724837875452,null,null,211.76212461554519,5983.7999999999993,35.389238379489846,4.0398673949189323,532.14787809462518,727.43804476260868,6969.9857099999999,0,8229.5716328572344,1039.5642356640001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":820.56017894284298},8448.5756895783907,5983.8,1411.9081001334253,161.17672375952344,919.33379999999988,0,805.26303662275359,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},1724.5968366227535]
[null,5,2014,478.06403909701453,540.96556097506345,7019.1117000000004,0,8038.1413000720786,7739.15,1038.6336096434466,118.56548055290486,27.884173644000001,282.51479477440955,null,null,310.39896841840954,6369.5099999999993,48.732001114359228,5.5630138258400947,505.94821274101452,823.48035574947301,7019.1117000000004,0,8348.5402684904875,1117.7736803520002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":587.32653358117614},8878.987415261312,6369.5,1393.9849933686021,159.13070700554817,0,0,857.47842106388771,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},857.47842106388771]
[null,6,2015,500.63834988917142,728.64043658738228,6292.6112299999995,0,7521.8900164765528,7489.32,1004.3488616425193,114.65169653453417,29.029283927999998,301.57647064805701,null,null,330.605754576057,6779.91,48.762557994954115,5.566502054218506,529.66763381717146,1030.2169072354393,6292.6112299999995,0,7852.4957710526096,1200.0177729900001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":239.62772557753067},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":96.789099796489594},9195.3521698236509,6779.9,1356.2666366500466,154.82495852169481,1946.1145000000024,0,901.71378889594541,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},2847.8282888959479]
[null,7,2016,492.625837347995,928.82697057385576,5922.8997300000001,0,7344.3525379218509,7647.91,960.30844216548712,109.62425138875425,31.673491128000002,359.8526195262956,null,null,391.52611065429562,7206.91,54.326488141762887,6.201653897461517,524.29932847599503,1288.6795901001515,5922.8997300000001,0,7735.8786485761466,1294.422237018,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":532.30592687850117},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":90.115344212809319},9472.4914682598392,7206.9,1314.3642159957597,150.04157716846572,2075.8554666666691,0,1035.038556775899,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},3110.8940234425681]
[null,8,2017,514.07852921074004,1508.1757676395969,4642.3937100000003,0,6664.648006850337,7849.2999999999993,849.07545983085595,96.92642235512055,34.640965223999999,427.41157571370525,null,null,462.05254093770526,7659.9,60.320962536991615,6.8859546275104586,548.71949443474,1935.587343353302,4642.3937100000003,0,7126.7005477880421,1389.7926408419999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":1127.796653752976},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":86.232103700421732},9558.0577386825953,7659.9,1247.8045064142607,142.4434368052809,6204.3964333333361,0,1045.6289980508764,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},7250.0254313842124]
[null,9,2018,524.84389774015187,1832.0992427180638,4253.3312599999999,0,6610.2744004582155,8314.9499999999989,794.9866686460191,90.751902813472498,37.080110447999999,461.43497502554163,null,null,498.5150854735416,8141.8000000000011,61.229099888590881,6.9896232749532974,561.9240081881519,2293.5342177436055,4253.3312599999999,0,7108.7894859317566,1507.8220986660001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":895.92182451545079},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":55.434420404686911},9457.0989887085216,8141.8000000000011,1161.5489189993025,132.59690856156422,3411.9374000000025,0,1294.0599890166332,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},4705.9973890166357]
[null,10,2019,565.80130630485769,2069.820751827001,4699.1621100000002,0,7334.7841681318587,9335.1899999999987,785.71343144937168,89.693314092394033,39.969084852000002,513.06936403408804,null,null,553.03844888608808,8652.7999999999993,63.914391744342744,7.2961634411350165,605.77039115685773,2582.8901158610888,4699.1621100000002,0,7887.8226170179469,1622.4143554320001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":487.84351674630307},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":61.049933623616184},9937.0305555726354,8652.7999999999993,1148.4179173877401,131.09793577485618,2465.0783666666694,0,1256.3749530487817,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},3721.453319715451]
[null,11,2020,614.03931388339504,2443.8781817072431,4923.6377499999999,0,7981.5552455906382,10356.17,770.70531341129379,87.980058608595186,43.09589124,567.40937127338361,null,null,610.50526251338363,9196.1,66.38741015351286,7.5784714787115135,657.13520512339505,3011.287552980627,4923.6377499999999,0,8592.0605081040212,1740.6321042,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":321.04500535460858},10011.647606949413,9196.1,1088.6840733516831,124.27900380726976,4011.016036536671,0,1296.124387018765,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},5307.1404235554364]
[null,12,2021,506.30325031135959,2736.4058921239816,5127.7657800000006,0,8370.4749224353418,11169.87,749.37979783429364,85.545639022179643,47.910809772,644.10629476815052,null,null,692.01710454015051,9901.9999999999982,69.886599125373834,7.9779222745860547,554.21406008335964,3380.5121868921324,5127.7657800000006,0,9062.492026975493,1932.1981625400001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":400.53600814445156},10594.154181371041,9902,1069.900442473343,122.13475370700263,3165.5849754466699,0,2100.3059399042054,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},5265.8909153508757]
[null,13,2022,535.84228494872048,3001.9321926034572,5224.9043200000006,0,8762.6787975521784,11800.16,742.58982908301061,84.770528434133638,52.449191928000005,718.74606620282452,null,null,771.19525813082453,10510.9,73.371001353841322,8.3756850860549452,588.29147687672048,3720.6782588062815,5224.9043200000006,0,9533.8740556830035,2095.2016649100001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":431.87539279809738},11197.200327794906,10510.9,1065.2941544296784,121.60892173854776,2885.5909952833358,0,1787.1497029252923,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},4672.7406982086286]
[null,14,2023,565.89999574294416,3270.4687980877543,5334.7587399999993,0,9171.1275338306987,12450.9,736.5835027050814,84.08487473802299,57.351891563999999,799.91071179641062,null,null,857.26260336041059,11156.7,76.838366484681146,8.7715030233654279,623.25188730694413,4070.3795098841647,5334.7587399999993,0,10028.390137191109,2265.9849403620001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":454.92133710568532},11839.453740447423,11156.7,1061.1967463898307,121.14118109472953,2916.8066718633359,0,1872.4461471744644,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},4789.2528190377998]
[null,15,2024,599.83319390971667,3561.5001141629436,5531.3405999999995,0,9692.6739080726602,13254.44,731.27751214481032,83.479168053060533,62.659474668000001,888.31517387837653,null,null,950.97464854637656,11842.3,80.303205335582916,9.1670325725551276,662.4926685777167,4449.8152880413199,5531.3405999999995,0,10643.648556619037,2445.1620907380002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":565.05082085917343},12523.759826497864,11842.3,1057.5445501716613,120.72426371822618,3150.0679558333363,0,1964.4755260449122,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},5114.5434818782487]
[null,16,2025,621.7905780028168,3840.5102288722455,5683.7537599999996,0,10146.054566875062,13976.330000000002,725.94554986001765,82.870496559362749,68.383821240000003,984.21859449881219,null,null,1052.6024157388122,12569.4,83.743250730979568,9.5597318186049733,690.17439924281678,4824.7288233710578,5683.7537599999996,0,11198.656982613875,2632.9783421640004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":588.74184093647432},13242.893483841401,12569.4,1053.5819914905564,120.27191683682152,3025.4128350600031,0,2059.1935330237034,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},5084.6063680837069]
[null,17,2026,636.30529491663674,4082.1584819875698,5840.6252800000011,0,10559.089056904208,14630.170000000002,721.73385934026783,82.389709970350211,74.139053975999985,1082.2288136294806,null,null,1156.3678676054806,13264.399999999998,87.178301891122771,9.9518609464752021,710.44434889263675,5164.3872956170508,5840.6252800000011,0,11715.456924509688,2809.8395907539998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":594.54270130873249},13930.753813954956,13264.4,1050.2362574978858,119.88998373263537,2617.0597096233359,0,1939.0842729204282,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},4556.1439825437647]
[null,{"$f":"B61","v":18},2027,652.39440103428365,4175.5417465947476,6220.9742100000003,0,11048.910357629033,15264.52,723.82953133338174,82.62894193303444,80.078142348,1184.3135261028492,null,null,1264.3916684508492,13957,90.591937268033476,10.341545350232133,732.47254338228367,5359.8552726975968,6220.9742100000003,0,12313.302026079882,2983.7063476620001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":599.22951580965344},14697.77885793223,13957,1053.075794076967,120.21413174394601,968.34765291000122,0,1906.2530463388607,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},2874.6006992488619]
[null,19,2028,667.95265668918569,4265.8433897443711,6589.0249000000003,0,11522.820946433556,15877.940000000002,725.7125890659338,82.843902861407969,86.179829580000018,1290.3134238209261,null,null,1376.4932534009261,14643.009999999998,94.003436001203724,10.73098584488627,754.13248626918573,5556.1568135652969,6589.0249000000003,0,12899.314199834482,3153.481345362,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":599.63454096750911},15453.161004228972,14643,1055.3275288007219,120.47117908684041,936.39245282000115,0,1861.3915179256844,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},2797.7839707456856]
[null,20,2029,683.04702056369547,4353.4525240118764,6939.5635999999995,0,11976.063144575572,16473.07,727.00857487860924,82.99184644732982,91.984636692000009,1398.3457926486853,null,null,1490.3304293406854,15317.699999999999,97.294661035254151,11.106696465211661,775.03165725569545,5751.7983166605618,6939.5635999999995,0,13466.393573916257,3323.5461514560002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":599.51308110214757},16190.426644270108,15317.7,1056.9750448350671,120.65925169350082,908.47219679333443,0,1864.5689403596316,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},2773.0411371529663]
[null,21,2030,685.70279466565626,4368.8668871288346,7007.0564899999999,0,12061.626171794491,16577.78,727.57788870370405,83.056836610011885,95.744185055999992,1466.835626029319,null,null,1562.5798110853189,15518.6,100.69077178897012,11.494380341206636,781.44697972165625,5835.702513158154,7007.0564899999999,0,13624.20598287981,3361.6122601679999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":599.33501004078914},16386.483233007024,15518.599999999999,1055.9253562181527,120.53942422581652,159.84087093333352,0,417.35198254668455,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},577.19285348001813]
[null,22,2031,656.22852472447425,4387.7532354446212,7393.9572899999994,0,12437.939050169094,17219.25,722.32757234891733,82.457485427958602,99.836683596,1401.6686025656788,null,null,1501.5052861616789,16158.399999999998,92.924131483361577,10.607777566593787,756.06520832047431,5789.4218380103002,7393.9572899999994,0,13939.444336330773,3409.5763336139999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":589.64322058414473},16759.377449360629,16158.400000000001,1037.1928810625202,118.4010138199224,195.84398918333355,0,525.87201111503214,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},721.71600029836566]
[null,23,2040,833.80131087391055,3991.2347703991727,11731.335369999999,0,16556.37145127308,24458.629999999997,676.91327974106002,77.2732054498927,139.56282903600001,1259.2914402010138,null,null,1398.8542692370138,23242.2,60.185966441920812,6.8705441143745221,973.36413990991059,5250.5262106001865,11731.335369999999,0,17955.225720510094,3624.0167597460004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":509.52616392669074},21069.716316329403,23242.199999999997,906.52848337633293,103.48498668679601,14229.664871583351,0,22335.427237490716,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},36565.092109074067]
[null,24,2050,1584.0970933279646,3233.7364878428461,18010.65352,0,22828.487101170809,37065.93,615.88869080502798,70.306928174089947,180.93807756000001,1283.9697414685529,null,null,1464.9078190285529,34809.599999999999,42.083443045255684,4.8040460097323843,1765.0351708879646,4517.7062293113995,18010.65352,0,24293.394920199364,3976.8595102740005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":0.10177607562835742},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":482.98607021621103},27787.370136332782,34809.599999999999,798.26743588931731,91.126419622068184,44949.397362833377,0,38685.231152524851,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":1.1100000000000001},83635.738515358229]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"NGwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs",null,"Gas","AGA"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"(R44*OFFSET(D$1,$C$13+$B44,0)+S44*OFFSET(E$1,$C$13+$B44,0))/1000","v":2101.23792},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":31.944929999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":2133.1828500000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":13985.566140369599},{"$f":"O44*OtherParams!C4","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))","v":268}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"(R45*OFFSET(D$1,$C$13+$B45,0)+S45*OFFSET(E$1,$C$13+$B45,0))/1000","v":4109.0698000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":222.44672},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":4331.5165200000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":27890.223259718401},{"$f":"O45*OtherParams!C5","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))","v":268}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},6162.1400800000001,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":338.60381999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},6500.7439000000004,41842.339962230399,{"$f":"O46*OtherParams!C6","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))","v":268}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},6594.54468,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":375.44103000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},6969.9857099999999,44822.671772961592,{"$f":"O47*OtherParams!C7","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))","v":268}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},6678.4072400000005,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":340.70446000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},7019.1117000000004,45259.115911651199,{"$f":"O48*OtherParams!C8","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))","v":268}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},5946.3303999999998,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":346.28083000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},6292.6112299999995,40442.981294817604,{"$f":"O49*OtherParams!C9","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))","v":268}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},5567.9813999999997,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":354.91833000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},5922.8997300000001,37973.382188817603,{"$f":"O50*OtherParams!C10","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))","v":268}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},4275.5487200000007,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":366.84499},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},4642.3937100000003,29477.856631252802,{"$f":"O51*OtherParams!C11","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))","v":268}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},3873.7926000000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":379.53865999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},4253.3312599999999,26867.377291075201,{"$f":"O52*OtherParams!C12","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))","v":268}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},4306.7224800000004,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":392.43962999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},4699.1621100000002,29770.263712353601,{"$f":"O53*OtherParams!C13","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))","v":268}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},4518.0967599999994,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":405.54098999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},4923.6377499999999,31210.568536372801,{"$f":"O54*OtherParams!C14","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))","v":268}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},4693.4170000000004,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":434.34878000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},5127.7657800000006,32465.849620041601,{"$f":"O55*OtherParams!C15","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))","v":268}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},4766.3290800000004,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":458.57524000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},5224.9043200000006,33029.291475532802,{"$f":"O56*OtherParams!C16","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))","v":268}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},4850.6579599999995,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":484.10078000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},5334.7587399999993,33672.526769481599,{"$f":"O57*OtherParams!C17","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))","v":268}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},5020.3046399999994,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":511.03595999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},5531.3405999999995,34884.006741331199,{"$f":"O58*OtherParams!C18","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))","v":268}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},5144.35916,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":539.39459999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},5683.7537599999996,35799.186208511994,{"$f":"O59*OtherParams!C19","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))","v":268}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},5274.5857200000009,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":566.03955999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},5840.6252800000011,36749.335814323204,{"$f":"O60*OtherParams!C20","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))","v":268}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},5628.7664800000002,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":592.20772999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},6220.9742100000003,39176.9741687856,{"$f":"O61*OtherParams!C21","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))","v":268}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},5971.2570800000003,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":617.76781999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},6589.0249000000003,41525.349556310401,{"$f":"O62*OtherParams!C22","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))","v":268}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},6303.5395599999993,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":636.02404000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},6939.5635999999995,43781.615481868801,{"$f":"O63*OtherParams!C23","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))","v":268}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},6362.00108,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":645.05541000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},7007.0564899999999,44198.2531226352,{"$f":"O64*OtherParams!C24","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))","v":268}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},6720.1562799999992,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":673.80101000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},7393.9572899999994,46660.853377867199,{"$f":"O65*OtherParams!C25","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))","v":268}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},10762.14568,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":969.18968999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},11731.335369999999,74354.620235236798,{"$f":"O66*OtherParams!C26","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))","v":268}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":354.16050999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},16204.95768,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":1451.5353300000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},18010.65352,111932.08199105761,{"$f":"O67*OtherParams!C27","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":268},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))","v":268}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0},null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0,null,null,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&R$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&S$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))","v":0}]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"NGwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPGASEXGT","EPGASEXST","EPHYDEXDAShi","EPHYDEXDAJeb","EPHYDEXDAKai","EPGASNC011","EPGASNC012","EPGASNC013","EPGASNUICS","EPGASNUSup","EPGASNUEth","EPGASNUFar","EPGASNUWes","EPHYDNUDAMam","EPHYDNUDAZun","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBTBwNGw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":83.658158493844411},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":167.61572938292858},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":414.281716656566}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":83.658158493844411},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":167.61572938292858},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":29.818163999999996},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":444.09988065656603}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":83.658158493844411},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":167.61572938292858},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":53.006102999999996},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":24.290823},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},491.57864265656599]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":167.61572938292858},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":48.115833000000002},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":43.214831999999994},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":9.7382729999999995},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},506.85823726662517]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":50.74186199999999},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":32.978333999999997},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":14.243321999999999},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},478.06403909701453]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":38.770664999999994},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":49.432460999999996},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":32.334702792156861},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},500.63834988917142]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":40.354253999999997},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":4.3675169999999994},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0.97827300000000006},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":66.82527225098039},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},492.625837347995]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":26.981018999999996},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.5794279999999998},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":103.47120111372548},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},514.07852921074004]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":142.27299664313725},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},524.84389774015187]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":183.23040520784315},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},565.80130630485769]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":141.92695121331801},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":205.24155024313725},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":26.226862543243243},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},614.03931388339504]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":213.20557534117651},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":52.453725086486486},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},506.30325031135959]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":216.5177474352941},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":78.680587629729729},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},535.84228494872048]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":220.34859568627454},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":104.90745017297297},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},565.89999574294416]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":75.165741103903571},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":228.05493130980392},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":131.13431271621621},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},599.83319390971667]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":65.26082718709371},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":233.69036677647063},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":157.36117525945946},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},621.7905780028168]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":239.60606490980393},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},636.30529491663674]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":255.69517102745101},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},652.39440103428365]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":271.25342668235294},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},667.95265668918569]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":286.34779055686278},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},683.04702056369547]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":51.784564027039728},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":289.00356465882356},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},685.70279466565626]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":6.0406024309558735},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":305.27325631372548},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},656.22852472447425]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":488.88664489411764},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},833.80131087391055]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":57.640182701122413},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":54.963988501174398},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":50.403657577496176},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":1.9463599999999999},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.52401999999999993},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.2915189803921572},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":735.83432351372539},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":179.43645720000001},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":502.05658485405417},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},1584.0970933279646]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"NGwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.38401387200000003},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.7687911679999999},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":2.1528050400000001}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.43928859599999998},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":14.54598},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":14.985268596000001}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.9753440840000001},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":20.832752555999999},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},22.808096639999999]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.1048755559999996},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":21.184765271999996},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},25.289640827999996]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.3760497080000003},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":4.9335263999999999},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":21.574597535999999},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},27.884173644000001]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.3905956880000001},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":5.7033504000000006},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":21.935337839999999},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},29.029283927999998]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.3905956880000001},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":7.7657183999999999},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":22.517177040000004},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},31.673491128000002]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.6262405639999999},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.930254399999999},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":23.08447026},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},34.640965223999999]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.928796948},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":11.514096000000002},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":23.637217499999998},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},37.080110447999999]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.2691728800000002},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":13.5332208},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":24.166691172},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},39.969084852000002]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.6444591639999997},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":15.778540800000002},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":24.672891276000001},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},43.09589124]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.124476504},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":18.653025599999999},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":26.133307668},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},47.910809772]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.613221432},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":21.559348799999999},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":27.276621696000003},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},52.449191928000005]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.1456042999999996},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":24.742713599999998},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":28.463573663999998},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},57.351891563999999]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.7303526960000006},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":28.2349584},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":29.694163571999997},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},62.659474668000001]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.370375816000001},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":32.047963200000005},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":30.965482223999999},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},68.383821240000003]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.0336725039999992},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":36.011131199999994},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":32.094250271999996},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},74.139053975999985]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.7347887399999999},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":40.184337599999999},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":33.159016008000002},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},80.078142348]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.4679061320000013},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":44.563780800000004},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":34.148142648000004},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},86.179829580000018]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.7966452800000008},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":49.140907200000001},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":35.047084212000001},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},91.984636692000009]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7624983519999997},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":52.292433600000003},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":34.689253103999995},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},95.744185055999992]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.1232386559999998},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":54.450316800000003},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":36.263128139999999},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},99.836683596]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":13.123383155999999},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":74.277561599999999},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":52.161884280000002},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},139.56282903600001]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":19.654528175999999},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":83.16},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":78.123549384000015},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},180.93807756000001]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"NGwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPGASEXGT","EPGASEXST","EPHYDEXDAShi","EPHYDEXDAJeb","EPHYDEXDAKai","EPGASNC011","EPGASNC012","EPGASNC013","EPGASNUICS","EPGASNUSup","EPGASNUEth","EPGASNUFar","EPGASNUWes","EPHYDNUDAMam","EPHYDNUDAZun","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBTBwNGw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,5,2014,{"$f":"OFFSET(D$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B135,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B135,540-6+1,1))/1000","v":0},0,1]
[null,8,2017,{"$f":"OFFSET(D$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":3998.8},{"$f":"OFFSET(T$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":2205.5964333333359},{"$f":"OFFSET(Y$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B138,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B138,540-6+1,1))/1000","v":0},6204.3964333333361,1]
[null,11,2020,{"$f":"OFFSET(D$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":1324.7720365366683},{"$f":"OFFSET(Y$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":2686.2440000000024},{"$f":"OFFSET(AB$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B141,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B141,540-6+1,1))/1000","v":0},4011.016036536671,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":230.56267186333363},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":2686.2440000000024},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},2916.8066718633359,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":339.16883506000045},{"$f":"OFFSET(Y$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":2686.2440000000024},{"$f":"OFFSET(AB$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B146,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B146,540-6+1,1))/1000","v":0},3025.4128350600031,1]
[null,19,2028,{"$f":"OFFSET(D$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":936.39245282000115},{"$f":"OFFSET(Y$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B149,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B149,540-6+1,1))/1000","v":0},936.39245282000115,1]
[null,23,2040,{"$f":"OFFSET(D$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":1497.8594601666684},{"$f":"OFFSET(Y$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B153,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B153,540-6+1,1))/1000","v":0},14229.664871583351,9.5]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B160,0)","v":2010},{"$f":"OFFSET(D$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":123.92765303031445},{"$f":"OFFSET(E$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":4.0926548247842982},{"$f":"OFFSET(F$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B160,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B160,540-6+1,1))/1000","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D160:$X160)*AA160","v":0},{"$f":"SUMIF($D$158:$X$158,1,$D160:$X160)*AA160","v":128.02030785509874},1]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":1016.0125932529484},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":433.59450859290735},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":214.89747009865007},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":35.044735000000003},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":4877.9132191388544},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":385.04926899999998},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},420.09400399999998,6542.4177910833605,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":226.60702016292328},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":307.26005277980187},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":203.17040169492157},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":19.919801},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":267.12840000000028},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":557.02251437898633},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":44.496088999999998},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},331.54429000000027,1294.0599890166332,1]
[null,12,2021,{"$f":"OFFSET(D$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":337.9871625583508},{"$f":"OFFSET(E$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":306.87347758074628},{"$f":"OFFSET(F$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":216.37922964424757},{"$f":"OFFSET(H$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":32.740707999999998},{"$f":"OFFSET(I$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":652.02060000000063},{"$f":"OFFSET(J$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":1239.0660701208608},{"$f":"OFFSET(N$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":856.95274500000005},{"$f":"OFFSET(O$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B171,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B171,540-6+1,1))/1000","v":0},1541.7140530000006,2100.3059399042054,1]
[null,16,2025,{"$f":"OFFSET(D$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":331.81559755439679},{"$f":"OFFSET(E$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":343.57291006500299},{"$f":"OFFSET(F$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":285.25988052102133},{"$f":"OFFSET(H$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":36.732970999999999},{"$f":"OFFSET(I$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":864.86400000000083},{"$f":"OFFSET(J$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":1098.5451448832823},{"$f":"OFFSET(N$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":108.58678599999999},{"$f":"OFFSET(O$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B175,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B175,540-6+1,1))/1000","v":0},1010.1837570000008,2059.1935330237034,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":312.38118972112949},{"$f":"OFFSET(E$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":338.76593150283338},{"$f":"OFFSET(F$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":296.30957313247671},{"$f":"OFFSET(H$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":38.179042000000003},{"$f":"OFFSET(I$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":899.00580000000082},{"$f":"OFFSET(J$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":991.62757856398866},{"$f":"OFFSET(N$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":113.28478699999998},{"$f":"OFFSET(O$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B176,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B176,540-6+1,1))/1000","v":0},1050.4696290000009,1939.0842729204282,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":67.868966773227925},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":166.21052797655821},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":183.27248779689842},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":62.478569999999991},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":715.45320000000072},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.7594539999999999},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},786.69122400000072,417.35198254668455,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B184,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B184,540-6+1,1))/1000","v":0},0,0]
[]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},448.89171329767606]
[null,5,2014,{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C135>$C193-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ135)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},540.96556097506345]
[null,8,2017,{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":600.55960195942032},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C138>$C196-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ138)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},1508.1757676395969]
[null,11,2020,{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":98.713624343684288},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1191.2462542957953},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":246.30213738758698},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C141>$C199-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ141)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},2443.8781817072431]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":98.713624343684288},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1278.9304585135453},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":985.20854955034793},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},3270.4687980877543]
[null,19,2028,{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":98.713624343684288},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1574.3882663558561},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":1685.1253333646539},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C149>$C207-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ149)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},4265.8433897443711]
[null,{"$f":"B209+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":187.25487065518257},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":261.63684264249349},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":92.073847677387434},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":366.65060470511315},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":98.713624343684288},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":1696.2981120561062},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":1685.1253333646539},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C152>$C210-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ152)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},4387.7532354446212]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":11.303273280000003},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.37328550000000005},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":11.676558780000002}]
[null,4,2013,{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":177.80851776000003},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":88.380516000000014},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":33.551774112000004},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":10.713714874865904},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":739.82342779199996},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":175.7587689126793},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C163>$C221-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X163)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},186.4724837875452,1039.5642356640001]
[null,7,2016,{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":226.76284920000003},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":164.32150350000001},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":33.551774112000004},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":10.713714874865904},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":156.49369960500414},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":869.78611020599999},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":192.64520504642553},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C166>$C224-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X166)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},359.8526195262956,1294.422237018]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":265.41055008000001},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":217.99566600000003},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":52.082671104000006},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":16.036791250683095},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":239.46166648543104},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":972.33321148200002},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":205.93651728942751},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C168>$C226-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X168)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},461.43497502554163,1507.8220986660001]
[null,12,2021,{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":338.81758056000007},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":309.84229500000004},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":101.35037577600002},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":26.585695491605428},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":387.93222051341445},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1182.1879112040001},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":229.58837876313061},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C171>$C229-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X171)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},644.10629476815052,1932.1981625400001]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":451.50777984000013},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":423.05281200000007},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":192.99317184000006},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":45.676089978646729},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":666.50566266549424},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1565.424578484},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":272.03684185467125},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},984.21859449881219,2632.9783421640004]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":562.51327344000015},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":549.50385000000006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":314.27227430400006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":68.485472249023388},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1021.9428727663815},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1897.2567537119999},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":307.91744763328052},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1398.3457926486853,3323.5461514560002]
[null,23,2040,{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":610.25492304000011},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":597.95891400000005},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":358.6977733440001},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":18.95731757764587},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":1144.8401797782751},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":2057.1051493619998},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":95.493942845092732},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C182>$C240-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X182)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1259.2914402010138,3624.0167597460004]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,24606.51,0,0,543.33000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,0,0,24919.43,0,0,493.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,14454.45,0,0,549.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,17784.810000000001,0,0,663.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,19681.29,0,0,819.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,23520.67,0,0,920.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,25075.21,0,0,975.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,2052.33,1111.51,222.21,160.12,146.83000000000001,2420.37,1109.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,716.59,941.16,222.21,160.12,146.83000000000001,1770.35,2257.19,0,0,0,0,0,0,0,0,0,0,0,1274.8699999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,8092.12,0,0,499.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,8687.75,0,0,1998.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,9447.02,0,0,3418.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,11289.92,0,0,3418.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,222.21,160.12,146.83000000000001,0,0,0,0,0,0,0,0,973.18,262.01,0,0,0,12036.1,0,0,3418.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwTerElcOut",313,"MESSAGE","Int_V2","NGwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,6548.58,1238.3,0,112.09,14.11,0,0,0,0,4546.4799999999996,72.819999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,6814.97,1518.9,0,37.46,4.7300000000000004,103.82,0,0,0,4630.4399999999996,74.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,9442.6200000000008,3417.4,0,57.37,9.09,332.04,0,0,0,5295.39,84.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,10103.61,3732.7,0,67.83,10.74,392.53,0,0,0,5608.37,89.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,13714.83,5711.9,0,146.12,23.15,845.63,0,0,0,7116.22,113.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,14866.02,6434.8,0,179.69,26.8,1034.1099999999999,0,0,0,7521.83,120.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,22520.62,9890.2999999999993,0,369.91,45.11,1563.08,0,0,0,11194.5,179.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.875,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,2398.6999999999998,1299.0999999999999,480.3,458,420,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,0,0,2398.6999999999998,1299.0999999999999,480.3,458,420,2953,4126,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,2155.1999999999998,1100,480.3,458,420,2953,4126,1452,0,0,0,0,0,0,0,0,0,0,1500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,0,0,2155.1999999999998,1100,480.3,458,420,2953,4126,1452,0,0,0,0,0,2600,700,0,0,0,6600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,2155.1999999999998,0,480.3,458,420,2953,4126,1452,0,0,0,0,0,2600,700,0,0,0,9890.5400000000009,0,0,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,1484.8,0,480.3,458,420,2953,4126,1452,0,0,0,0,0,2600,700,0,0,0,11115.25,0,0,6841.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,1484.8,0,480.3,458,420,2953,4126,1452,0,0,0,0,0,2600,700,0,0,0,13283.59,0,0,6841.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwTerTotCap",379,"MESSAGE","Int_V2","NGwTerTotCap",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,4090.78,281.58,0,74.930000000000007,32.85,0,0,0,0,3399.58,151.83000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,8540.73,1128.8499999999999,0,159.28,83.49,0,0,0,0,6451.33,1787.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,10181.879999999999,2392.37,0,154.19999999999999,115.61,369.43,0,0,0,6972.97,1932.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,11777.74,3476.98,0,234.66,188.43,664.43,0,0,0,7483.94,2074.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,14713.12,4944.91,0,429.03,344.49,1214.76,0,0,0,8814.3799999999992,2392.4499999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,17931.96,6530.15,0,696.78,530.70000000000005,1972.89,0,0,0,10268.24,2781.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,18691.07,6941.72,0,772.71,588.69000000000005,2187.89,0,0,0,10574.12,2868.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,29499.22,11307.11,0,1530.71,37.159999999999997,3389.78,0,0,0,16152.89,243.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPGASEXGT","EPGASEXST","EPHYDEXDAShi","EPHYDEXDAJeb","EPHYDEXDAKai","EPGASNC011","EPGASNC012","EPGASNC013","EPGASNUICS","EPGASNUSup","EPGASNUEth","EPGASNUFar","EPGASNUWes","EPHYDNUDAMam","EPHYDNUDAZun","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBTBwNGw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,1452,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2600,0,0,0,0,1700,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,369.46,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,357.5,0,0,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,274.43,0,0,841.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,700.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1154.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,1793.25,340.69,0,36.130000000000003,7.29,0,0,0,0,1162.31,1113.3599999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,515.80999999999995,358.98,0,0,0,33.44,0,0,0,169.23,47.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,620.9,365.62,0,47.99,28.79,57.82,0,0,0,228.92,64.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,625.6,398.43,0,36.28,31.76,99.14,0,0,0,221.77,62.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,866.05,381.28,0,61.82,48.62,171.45,0,0,0,438.2,155.91999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,855.92,403.11,0,69.989999999999995,55.18,194.59,0,0,0,407.53,163.72999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,185.96,197.78,0,43.29,90.3,154.86000000000001,0,0,0,0,12.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,1640.59,567.42999999999995,0,164.53,163.31,126.95,0,0,0,861.54,670.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwFinaleElc",478,"MESSAGE","Int_V2","NGwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Electricite","Exports","Rural","Urban",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,1238.3,0,126.2,4619.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,2092.6,0,204.4,4909.8999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,4018.5,0,544.5,5947.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,4654.7,0,713.1,6474.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,5711.9,0,1014.9,7230.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,6875.9,0,1375.2,7907.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwFinaleShp",511,"MESSAGE","Int_V2","NGwFinaleShp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,-1212.67,0,-1601.33,-1253.52,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1212.57,0,-1185.1199999999999,-1768.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1223.8900000000001,0,-1409.53,-1776.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1003.06,0,-1661.73,-1524.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1026.71,0,-1695.73,-1556.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1052.07,0,-1742.31,-1683.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1031.32,0,-1906.51,-1576.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwGasProduction",544,"MESSAGE","Int_V2","NGwGasProduction",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"MIGAS","PRAGA",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,7840.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,15332.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,22993.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,24606.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,24919.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,22187.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,20776.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,15953.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,14454.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,16069.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,16858.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,17512.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,17784.810000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,18099.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,18732.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,19195.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,19681.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,21002.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,22280.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,23520.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,23738.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,25075.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,40157.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,60466.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawNIw","index":22,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"NIw",{"$f":"C1&\"Primaire\"","v":"NIwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":2655}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"NIwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"C"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","G","G","O","O","O","O","O","C","G","W","S","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"NIwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"NIwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"NIwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"NIwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"NIwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"NIwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"NIwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":4.8806207072870675},{"$f":"BA189","v":0},{"$f":"N44","v":14.839549999999999},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":19.720170707287068},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":27.38},{"$f":"H16/I16*1000","v":720.23998200464086},{"$f":"J16/8.76","v":82.219176027927048},{"$f":"P102","v":0.28122227999999999},{"$f":"Y218","v":9.987848169954526E-2},null,null,{"$f":"SUM(L16:O16)","v":0.38110076169954527},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":80.399999999999991},{"$f":"P16/(Q16+eps)*1000","v":4.7400592245291628},{"$f":"R16/8.76","v":0.54110265120195922},{"$f":"L16+D16","v":5.1618429872870673},{"$f":"M16+E16","v":9.987848169954526E-2},14.839549999999999,0,20.101271468986614,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":59.728921971125374},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:AA16)-AB16","v":79.830193440111984},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":80.399999999999991},{"$f":"AC16/AD16*1000","v":992.91285373273615},{"$f":"AE16/8.76","v":113.3462161795361},{"$f":"BA131","v":0},{"$f":"P160","v":0},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":4.8806207072870675},{"$f":"BA190","v":1.6685204957656787},{"$f":"N45","v":15.117799999999999},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":21.666941203052744},27.38,{"$f":"H17/I17*1000","v":791.34189930798925},{"$f":"J17/8.76","v":90.335833254336677},{"$f":"P103","v":0.33649700400000004},{"$f":"Y219","v":0.44990708314385885},null,null,{"$f":"SUM(L17:O17)","v":0.7864040871438589},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":82.199999999999989},9.5669596964499934,{"$f":"R17/8.76","v":1.09211868680936},{"$f":"L17+D17","v":5.2171177112870675},2.1184275789095377,15.117799999999999,0,22.453345290196602,{"$f":"Z219","v":0.24604650000000006},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":69.073864774932247},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:AA17)-AB17","v":91.773256565128847},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":82.2},{"$f":"AC17/AD17*1000","v":1116.4629752448766},{"$f":"AE17/8.76","v":127.45011132932382},{"$f":"BA132","v":17.3019},{"$f":"P161","v":0},{"$f":"Z161","v":2.697622584714086},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},19.999522584714086]
[null,3,2012,4.8806207072870675,5.1392645072637402,17.900299999999998,0,27.920185214550806,27.38,1019.7291897206285,116.4074417489302,0.55953536399999992,1.7346110930766609,null,null,2.294146457076661,88.7,25.864108870552649,2.9525238436703938,5.4401560712870678,6.8738756003404013,17.900299999999998,0,30.214331671627466,0.5917380000000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":79.248879281803966},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},110.05494895343143,88.699999999999989,1240.7547796328236,141.63867347406662,35.746200000000002,0,3.7901177124799146,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},39.536317712479914]
[null,4,2013,4.8806207072870675,6.5406023855208053,22.177399999999999,0,33.59862309280787,27.38,1227.1228302705576,140.08251487106824,0.92997298799999994,3.0510488275576044,null,null,3.9810218155576043,95.500000000000014,41.686092305138672,4.7586863362030449,5.8105936952870678,9.5916512130784106,22.177399999999999,0,37.579644908365474,0.97268850000000007,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":86.963299788967291},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},125.51563319733276,95.5,1314.2998240558404,150.03422649039274,13.992000000000001,0,4.1766929115355165,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},18.168692911535516]
[null,5,2014,10.768029890395177,36.417272022140708,27.348599999999998,0,74.533901912535882,68.75,1084.1294823641583,123.75907332924182,1.198498356,6.2450071518032981,null,null,7.4435055078032981,102.5,72.619565922703444,8.2899047856967396,11.966528246395177,42.662279173944007,27.348599999999998,0,81.977407420339176,1.3973295000000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":46.873534803208749},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},130.24827172354793,102.5,1270.7148460833944,145.05877238394913,297.66449750000027,0,4.6557100060174559,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},302.32020750601771]
[null,6,2015,5.8874091831081081,65.024601387949275,12.2308,0,83.142810571057382,41.370000000000005,2009.7367795759578,229.42200680090843,0.80740637999999998,6.2450071518032981,null,null,7.0524135318032979,121.8,57.901588926307738,6.6097704253775955,6.6948155631081079,71.269608539752568,12.2308,0,90.195224102860678,4.8331758240000005,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":96.789099796489594},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},191.81749972335027,121.8,1574.8563195677364,179.77811867211602,312,0,37.670182836290174,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},349.67018283629017]
[null,7,2016,5.9068691831081086,70.490985240932531,11.6107,0,88.008554424040639,51.099999999999994,1722.2809084939461,196.60740964542765,0.80950363199999997,7.257431540878251,null,null,8.0669351728782512,129.29,62.394115339580097,7.1226159063447598,6.7163728151081088,77.748416781810789,11.6107,0,96.075489596918885,7.1434580700000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":90.115344212809319},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},193.3342918797282,129.30000000000001,1495.2381429213317,170.6892857216132,59.618000000000002,0,25.329641201454123,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},84.947641201454132]
[null,8,2017,5.9068691831081086,70.490985240932531,10.98265,0,87.380504424040652,51.099999999999994,1709.9903018403259,195.20437235620159,0.80358048000000004,8.0260689078697851,null,null,8.8296493878697859,136.80000000000001,64.544220666844609,7.3680617199594307,6.7104496631081085,78.517054148802316,10.98265,0,96.21015381191043,9.4837582080000011,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":86.232103700421732},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":0},191.92601572033215,136.80000000000001,1402.9679511720185,160.15615880959115,0,0,25.658753557877436,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},25.658753557877436]
[null,9,2018,10.781600768481717,84.077388873744738,26.086449999999999,0,120.94543964222645,90.13,1341.899918364878,153.18492218777146,0.81612089999999993,8.5506301804976577,null,null,9.3667510804976573,144.80000000000001,64.687507457533016,7.3844186595357328,11.597721668481716,92.628019054242401,26.086449999999999,0,130.3121907227241,11.969543112,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":55.434420404686911},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":0},197.716154239411,144.79999999999998,1365.4430541395789,155.87249476479212,140.88565145655011,0,27.253830059650245,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},168.13948151620036]
[null,10,2019,10.781600768481717,84.077388873744738,26.285199999999996,0,121.14418964222645,90.13,1344.105066484261,153.43665142514396,0.86203008000000003,9.4387139033538787,null,null,10.300743983353879,152.79,67.417658110345585,7.6960796929618249,11.643630848481717,93.51610277709861,26.285199999999996,0,131.44493362558032,13.987095942,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":61.049933623616184},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},206.48196319119648,152.80000000000001,1351.3217486334847,154.26047358829734,0,0,22.120193053190427,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},22.120193053190427]
[null,11,2020,10.781600768481717,84.077388873744738,26.444200000000002,0,121.30318964222644,90.13,1345.8691849797674,153.63803481504195,0.90154900800000004,10.278301011838717,null,null,11.179850019838717,161.09,69.40126649167982,7.922519005899523,11.683149776481716,94.355689885583459,26.444200000000002,0,132.48303966206515,16.010101433999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":66.203586422030142},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},214.69672751809532,161.10000000000002,1332.6922875114542,152.13382277528015,0,0,22.179975347017049,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},22.179975347017049]
[null,12,2021,10.781600768481717,84.077388873744738,26.793999999999997,0,121.65298964222644,90.13,1349.7502456698817,154.08107827281754,0.95884365599999999,11.382391295190766,null,null,12.341234951190767,169.59,72.771006253098989,8.307192494646003,11.740444424481716,95.459780168935509,26.793999999999997,0,133.99422459341721,18.628609535999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":70.569095562055423},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},223.19192969147264,169.6,1315.9901514827397,150.22718624232189,0,0,28.708990350246864,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},28.708990350246864]
[null,13,2022,10.781600768481717,84.077388873744738,27.135849999999998,0,121.99483964222645,90.13,1353.543100435221,154.51405256109831,1.020986964,12.482386904407573,null,null,13.503373868407573,178.3,75.734009353057942,8.6454348576550171,11.802587732481717,96.559775778152314,27.135849999999998,0,135.49821351063403,21.245769473999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":76.197142362207714},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},232.94112534684177,178.3,1306.4561152374747,149.13882594035098,0,0,28.694209251331415,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},28.694209251331415]
[null,14,2023,10.781600768481717,84.077388873744738,27.493600000000001,0,122.35258964222645,90.13,1357.5123670501105,154.96716518836877,1.085884812,13.758850194583843,null,null,14.844735006583843,187.3,79.256460255158984,9.0475411250181494,11.867485580481716,97.836239068328581,27.493600000000001,0,137.19732464881028,23.933177604000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":81.885987995723909},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},243.01649024853418,187.3,1297.4719180380896,148.11323265274996,0,0,29.464401508788974,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},29.464401508788974]
[null,15,2024,10.781600768481717,84.077388873744738,27.85135,0,122.71033964222644,90.13,1361.4816336649999,155.42027781563925,1.153197324,15.031218810624871,null,null,16.184416134624872,196.39999999999998,82.405377463344294,9.4070065597425003,11.934798092481717,99.108607684369616,27.85135,0,138.89475577685133,26.605257924,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":87.599733179826828},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},253.09974688067814,196.4,1288.6952488832899,147.11132978119747,0,0,29.296349346168469,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},29.296349346168469]
[null,16,2025,10.781600768481717,84.077388873744738,28.2409,0,123.09988964222644,90.13,1365.8037239789908,155.91366712088936,1.245772764,17.305950331888397,null,null,18.551723095888399,206.10000000000002,90.013212493878044,10.27548087829658,12.027373532481716,101.38333920563313,28.2409,0,141.65161273811484,28.991026842,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":93.254965335017872},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},263.89760491513272,206.1,1280.4347642655641,146.16835208511006,0,0,26.157267488485658,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},26.157267488485658]
[null,17,2026,12.055550606319553,87.627069770625795,32.421399999999998,0,132.10402037694536,100.33,1316.6951099067612,150.30766094826041,1.315325952,18.73230596138686,null,null,20.047631913386859,215.7,92.942197090669609,10.60983985053306,13.370876558319553,106.35937573201265,32.421399999999998,0,152.15165229033221,31.902932310000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":91.580809411686587},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},275.63539401201882,215.7,1277.864599035785,145.87495422782933,36.808792020000034,0,31.925761817498884,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},68.734553837498922]
[null,{"$f":"B61","v":18},2027,13.389451024761527,91.345360510108691,36.782449999999997,0,141.51726153487022,111.01,1274.815435860465,145.52687623977911,1.3940045999999999,20.235193948813578,null,null,21.629198548813577,225.79,95.793429947542606,10.935323053372445,14.783455624761528,111.58055445892226,36.782449999999997,0,163.14646008368379,34.947392346000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":90.659648799506058},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},288.75350122918985,225.8,1278.8020426447736,145.98196833844446,38.557209640950035,0,33.379073270186964,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},71.936282911136999]
[null,19,2028,14.704616886764704,95.010406036138363,41.449750000000002,0,151.16477292290307,121.54,1243.7450462638067,141.98002811230671,1.4837481720000001,22.043033788383095,null,null,23.526781960383094,236,99.689754065195743,11.380108911552025,16.188365058764703,117.05343982452146,41.449750000000002,0,174.69155488328616,37.539401010000006,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":89.741618763893371},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},301.97257465717951,236,1279.5448078694046,146.06675888920145,38.005077760650032,0,28.418453876730553,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},66.423531637380592]
[null,20,2029,16.024778630484896,98.687283831824317,46.138050000000007,0,160.8501124623092,132.11000000000001,1217.5468356847264,138.98936480419252,1.5859436040000001,24.039025896308075,null,null,25.624969500308076,246.4,103.99744114962702,11.8718540125145,17.610722234484896,122.72630972813239,46.138050000000007,0,186.47508196261728,40.153642116,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":88.709586306687896},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},315.33831038530514,246.4,1279.7821038364657,146.09384746991617,38.127773734050031,0,28.66220754789655,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},66.789981281946581]
[null,21,2030,16.929033221263911,101.21051533602393,49.409349999999996,0,167.54889855728783,139.35000000000002,1202.3602336367981,137.25573443342444,1.6663104,26.432141825232115,null,null,28.098452225232116,254.48999999999998,110.41083038283629,12.603976071100034,18.595343621263911,127.64265716125604,49.409349999999996,0,195.64735078251994,41.762451593999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":88.131509658679676},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":0},325.54131203519961,254.5,1279.1407152660104,146.02062959657653,26.164916327550021,0,17.638782841271379,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},43.803699168821396]
[null,22,2031,19.055438045031799,103.04747520015988,59.855550000000008,0,181.95846324519169,157.32,1156.6136743274326,132.0335244666019,1.6770965760000003,26.974764685132705,null,null,28.651861261132705,265.11,108.07536969579401,12.337370969839499,20.7325346210318,130.02223988529258,59.855550000000008,0,210.61032450632439,42.849308297999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":82.128644976071897},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":0},335.58827778039625,265.10000000000002,1265.8931640150743,144.50835205651532,19.048549870350016,0,11.916158901095166,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},30.964708771445181]
[null,23,2040,41.838249626709064,85.801194569720849,147.73222000000001,0,275.37166419642995,342.86,803.16066090074639,91.68500695214,2.202035328,22.215917372792731,null,null,24.417952700792732,381.59999999999997,63.98834565029572,7.3046056678419777,44.040284954709065,108.01711194251358,147.73222000000001,0,299.78961689722269,46.992914442,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":33.92012444782452},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":0},380.70265578704721,381.6,997.64846904362469,113.88681153466035,807.96515045557567,0,431.58473054498734,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},1239.5498810005629]
[null,24,2050,74.403142884578685,71.979893907409689,260.83975000000004,0,407.22278679198843,605.29,672.77302911329855,76.800574099691616,2.7938761919999999,22.739587597473946,null,null,25.533463789473945,572,44.638922708090135,5.0957674324303808,77.197019076578684,94.719481504883632,260.83975000000004,0,432.75625058146238,53.114506685999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":0.44286346422069034},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":123.19005593482169},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":133.75400591801488},475.74967074848996,572,831.73019361624119,94.946369134274107,1112.8524787380011,0,671.16360085695101,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":4.83},1788.846079594952]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"NIwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":11.921899999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":2.9176500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":14.839549999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":258.13830327840003},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":11.921899999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":3.1958999999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":15.117799999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":258.9558583104},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":11.921899999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":5.9783999999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},17.900299999999998,267.13140863040002,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":11.921899999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":10.2555},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},22.177399999999999,279.69839740800001,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":11.921899999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":14.12715},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},27.348599999999998,291.07409171040001,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":10.93125},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},12.2308,32.118233399999994,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":10.31115},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},11.6107,30.296253614399994,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":9.6830999999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},10.98265,28.450915113599994,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":15.294600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":9.4922999999999984},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},26.086449999999999,348.05796914880005,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":15.294600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":9.6910499999999988},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},26.285199999999996,348.64193702880004,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":15.294600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":9.8500500000000013},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},26.444200000000002,349.10911133280007,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":15.294600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":10.19985},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},26.793999999999997,350.13689480160002,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":15.294600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":10.541700000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},27.135849999999998,351.14131955520003,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":15.294600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":10.89945},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},27.493600000000001,352.19246173920004,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":15.294600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":11.257200000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},27.85135,353.24360392320006,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":15.294600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":11.646750000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},28.2409,354.38818096800003,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":19.292249999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":11.829600000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},32.421399999999998,438.60975521760008,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":23.478399999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":12.0045},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},36.782449999999997,526.75391275199991,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":27.6051},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":12.5451},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},41.449750000000002,614.72808178560001,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":31.744850000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":13.09365},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},46.138050000000007,702.9987901344,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":34.586849999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":13.522950000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},49.409349999999996,763.75282475519998,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":1.29955},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":44.929700000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":13.626300000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},59.855550000000008,980.56729025280003,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":0.51982000000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":128.90355},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":18.308850000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},147.73222000000001,2752.1820277056004,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":233.39635000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":27.4434},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},260.83975000000004,4966.4086090704004,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"NIwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPCOAEXST","EPODSEXDI","EPOHFEXDI","EPGASEXGT","EPGASNUTAG","EPOHFNCNia","EPODSNUDos","EPODSNUTil","EPODSNUGay","EPOHFNUGou","EPCOANUSal","EPGASNCZin","EPWNDNUWin","EPSOLNUSol","EPHYDNUDAKan","EPHYDNUDAGam","EPHYDNUDADyo","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNBUwNIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":4.8806207072870675}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":4.8806207072870675}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.8806207072870675]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},4.8806207072870675]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.1287840352965244},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.75183667199054283},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.768029890395177]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.8874091831081081]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.9068691831081086]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},5.9068691831081086]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.8747315853736088},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.781600768481717]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.8747315853736088},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.781600768481717]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.8747315853736088},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.781600768481717]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.8747315853736088},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.781600768481717]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.8747315853736088},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.781600768481717]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.8747315853736088},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.781600768481717]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.8747315853736088},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.781600768481717]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.8747315853736088},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},10.781600768481717]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":6.1486814232114462},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},12.055550606319553]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":7.4825818416534187},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},13.389451024761527]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":8.7977477036565972},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.704616886764704]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":10.117909447376789},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},16.024778630484896]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":1.2984},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":6.701399999999999E-2},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":11.022164038155804},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.6792285939189187},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},16.929033221263911]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0.43279999999999996},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":5.9567999999999996E-2},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":14.31944597138315},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.8427665891891896},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":2.3813974844594594},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.055438045031799]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":41.082384329411767},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0.73640529729729742},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},41.838249626709064]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":1.9460000000000002E-2},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":74.38368288457869},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},74.403142884578685]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"NIwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15030846},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.6182763999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.10473105599999999},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":0.28122227999999999}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.20849238},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.4910351999999999E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":0.33649700400000004}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.28607093999999994},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.2365527999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.22109889599999999},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.55953536399999992]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.45577403999999994},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11636784},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.35783110799999995},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.92997298799999994]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.45577403999999994},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.979200000000002E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.58765759200000001},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.198498356]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15515711999999998},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.114048},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.50910929999999999},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.80740637999999998]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15515711999999998},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.15396480000000001},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.47128975200000001},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.80950363199999997]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15515711999999998},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.909196E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.18295200000000003},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.43637940000000003},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.80358048000000004]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15515711999999998},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.21003840000000001},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.41892422399999996},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.81612089999999993]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15515711999999998},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.24140160000000002},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.42765181200000002},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.86203008000000003]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.15030846},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.363794E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2770416},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.43056100800000002},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.90154900800000004]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.14061113999999997},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":4.9456332000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.32076000000000005},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.44801618399999998},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0.95884365599999999]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.13576248000000002},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.818392E-2},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.36447840000000004},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.46256216400000005},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.020986964]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.12606516000000001},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.6911507999999995E-2},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.4158},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.47710814399999996},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.085884812]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.12121649999999999},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.46759680000000003},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.49165412399999997},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.153197324]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.11151918000000001},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.4366683999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.54077760000000008},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.50910929999999999},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.245772764]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.11151918000000001},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.3094272000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.6016032},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.50910929999999999},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.315325952]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.11636783999999999},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10182186},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.66670560000000001},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.50910929999999999},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.3940045999999999]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.10182185999999999},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.73608480000000009},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.53238286800000001},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.4837481720000001]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":9.2124539999999991E-2},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.12509542800000001},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.8130672000000001},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.55565643600000003},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.5859436040000001]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":6.3032580000000005E-2},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.142550604},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.89052480000000001},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.57020241599999999},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.6663104]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15127819200000001},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.93234240000000013},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.59347598400000001},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.6770965760000003]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21528050400000001},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1314511999999999},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.85530362400000004},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.202035328]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.32292075600000003},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1879999999999999},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.2829554359999999},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.7938761919999999]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"NIwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPCOAEXST","EPODSEXDI","EPOHFEXDI","EPGASEXGT","EPGASNUTAG","EPOHFNCNia","EPODSNUDos","EPODSNUTil","EPODSNUGay","EPOHFNUGou","EPCOANUSal","EPGASNCZin","EPWNDNUWin","EPSOLNUSol","EPHYDNUDAKan","EPHYDNUDAGam","EPHYDNUDADyo","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNBUwNIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":6.3315000000000001},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":1.6852499999999999},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":1.6852499999999999},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":1.3482000000000001},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":24.696000000000002},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},35.746200000000002,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":59.618000000000002},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},59.618000000000002,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":36.808792020000034},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},36.808792020000034,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":19.048549870350016},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},19.048549870350016,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":3.7901177124799146},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.47741099999999992},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":8.2059339999999992},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},8.6833449999999992,3.7901177124799146,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":16.222712266455051},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":8.2105210755939613},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":13.236949494241159},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},0,37.670182836290174,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.5146220638031265},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":5.3280147000271976},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.9795827796046308},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.46357300000000001},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":4.1580000000000048},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":13.43161051621529},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.50508699999999995},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},5.1266600000000047,27.253830059650245,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.4635269070583865},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":4.2859424243120987},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":3.4715509353997844},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.88563199999999997},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":9.8868000000000098},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":16.473188984561144},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":9.1054040000000001},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},19.877836000000009,28.694209251331415,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":4.5401696421754956},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":4.3867881284135599},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":4.0642547536387728},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.48432999999999993},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":11.688600000000012},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":16.473188984561144},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":9.7973040000000005},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},21.970234000000012,29.464401508788974,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":4.7992950799523939},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":5.2523804219511012},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":4.4452786367924073},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.636548},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":15.430800000000014},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":18.882119131491063},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},16.067348000000013,33.379073270186964,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.5292154694402775},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":4.7901709448194039},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.1485539999999999},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":24.532200000000021},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":9.3193964270116982},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.1623919999999999},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},26.843146000000022,17.638782841271379,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":10.313922354331153},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":7.9247915806398215},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":11.600060442677332},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":1.8542920000000001},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":9.8868000000000098},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":37.277585708046793},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":7.6247379999999998},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},193.65830000000011,671.16360085695101,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":1.6685204957656787}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},5.1392645072637402]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.8483558479752957},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":13.58640363281221},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":6.4616185087187255},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":16.511660155623776},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},84.077388873744738]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.8483558479752957},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":13.58640363281221},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":6.4616185087187255},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":16.511660155623776},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},84.077388873744738]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.8483558479752957},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":13.58640363281221},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":6.4616185087187255},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":16.511660155623776},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},84.077388873744738]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.8483558479752957},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":17.13608452969326},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":6.4616185087187255},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":16.511660155623776},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},87.627069770625795]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0.63411740824647},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":1.6685204957656787},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0.16251823010704661},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0.13001458408563729},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":2.381575558951861},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":1.4013378782570654},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":5.0550351243021066},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":1.8483558479752957},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":28.196298590891789},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":6.4616185087187255},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":16.511660155623776},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},98.687283831824317]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":6.6582327865879351E-2},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":28.607329365808567},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":5.4663838529832534},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":37.839598360751985},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},71.979893907409689]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":9.987848169954526E-2},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":9.987848169954526E-2},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.5917380000000001},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.3270668590865391},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.19347335289027859},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.2140708810998433},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},1.7346110930766609,0.5917380000000001]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.4796516000000002},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":2.1462000000000003},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.3270668590865391},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.19347335289027859},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":2.2112365317871356},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":1.2073242239999999},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.5132304080393446},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},6.2450071518032981,4.8331758240000005]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.0438547200000006},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.0294904999999996},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.3270668590865391},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.67960780799999998},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.33678694762381833},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":5.0282332628952693},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":6.2341429139999995},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.7466268337482518},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},9.4387139033538787,13.987095942]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":4.2179224800000013},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":5.3432714999999993},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.3270668590865391},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.5754544640000001},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.50773959277025504},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":7.5825927047873058},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":10.109121029999999},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":4.0649877477634719},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},12.482386904407573,21.245769473999999]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.4395920800000006},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.6049305},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.3270668590865391},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.3631816960000003},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.73397033874248552},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":11.784789332244852},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":14.583322566},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":4.4601238018145182},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},17.305950331888397,28.991026842]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":7.1659077600000014},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":8.5380435000000006},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.3270668590865391},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.0583398080000004},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.1045383479820667},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":17.71530876615671},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":20.391351048000001},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":4.8921119230827586},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},24.039025896308075,40.153642116]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":7.6678908000000003},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":9.0684615000000015},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.0815082560000011},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.1659584600107264},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":20.210363013709628},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":22.031447742000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":5.5984432114123468},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},26.974764685132705,42.849308297999997]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,82.22,0,0,0,3.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,82.22,0,0,0,12.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,27.65,0,0,0,0,12.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,27.65,105.48,0,0,0,12.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,27.65,105.48,0,0,0,13.26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,27.65,105.48,0,0,0,14.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,27.65,190.38,0,0,0,15.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,27.65,309.86,0,0,0,17.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIwSecElcOut",280,"MESSAGE","Int_V2","NIwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,27.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,0,0,0,10.51,0,21.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,0,0,0,10.51,0,21.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,39.03,0,0,10.51,0,21.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,39.03,0,0,10.51,0,21.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,59.91,0,0,10.51,0,21.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9,0,0,0,9.73,0.45,0,0,0,88.25,0,0,10.51,0,21.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIwTerElcOut",313,"MESSAGE","Int_V2","NIwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,97.17,14.91,0.59,1.72,0.18,0,0,0,0,70.540000000000006,0.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,135.35,37.18,0.32,0.55000000000000004,0.1,3.24,0,0,0,86.28,1.62,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,157.5,53.38,0.32,0.88,0.13,5.08,0,0,0,91.53,1.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,180.55,67.92,0.28000000000000003,1.33,0.2,7.67,0,0,0,99.31,1.59,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,221.33,92.16,0.24,2.0099999999999998,0.35,14.03,0,0,0,115.25,1.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,244.44,108.17,0.13,2.46,0.49,18.739999999999998,0,0,0,122.54,1.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,571.08000000000004,243.4,0,22.59,1.1100000000000001,25,0,0,0,275.49,4.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPCOAEXST","EPODSEXDI","EPOHFEXDI","EPGASEXGT","EPGASNUTAG","EPOHFNCNia","EPODSNUDos","EPODSNUTil","EPODSNUGay","EPOHFNUGou","EPCOANUSal","EPGASNCZin","EPWNDNUWin","EPSOLNUSol","EPHYDNUDAKan","EPHYDNUDAGam","EPHYDNUDADyo","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUCoNBUwNIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,32,0,10,0,0,15.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,0,15.68,0,0,0,0,0,0,21,0,71.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,15.68,0,0,0,45.93,0,0,21,0,71.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,15.68,0,0,0,45.93,0,0,21,0,71.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,15.68,0,0,0,45.93,0,0,21,0,71.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,15.68,0,0,0,57.93,0,0,21,0,71.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,0,0,0,10,15.4,1.5,1.5,1.2,12,0,8,30,0,130,0,26,15.68,0,0,0,95.33,0,0,21,0,71.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,0,10,0,0,0,0,0,0,0,0,0,130,0,26,0,0,0,0,692.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.5416666666666665,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,133.4,13.07,10.84,2.9,3.12,0,0,0,0,120.64,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,126.5,27.59,10.84,2.75,3.09,5.22,0,0,0,114.4,39.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,168.65,37.19,10.84,2.7,2.85,5.22,0,0,0,117.76,38.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,198,54.45,10.84,3.69,2.86,10.31,0,0,0,130.09,36.049999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,224.88,72.78,9.6,5.65,3.68,15.75,0,0,0,138.61000000000001,26.55,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,264.61,93.66,7.12,8.3000000000000007,7.17,27.81,0,0,0,157.21,43.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,296.52999999999997,111.77,5.26,11.29,9.09,37.840000000000003,0,0,0,171.75,44.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,489,185.66,0,28.9,0.61,48.25,0,0,0,265.14999999999998,3.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.5833333333333335,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,115.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,26,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,1.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,27.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,1.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,4.97,0,0,0,0,0,0,0,0,12.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,11.97,5.89,0,0.21,0.06,1.8,0,0,0,6.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,10.92,7.28,0,0.68,0.49,1.75,0,0,0,3.78,0.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,12.44,5.22,0,0.96,0.7,2.5299999999999998,0,0,0,6.77,14.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,12.45,5.45,0,0.96,0.7,2.5299999999999998,0,0,0,6.62,10.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,13.15,6.25,0,1.05,0.92,3.34,0,0,0,7.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,28.26,9.43,0,2.74,2.68,2.14,0,0,0,15.32,11.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NIwFinaleElc",478,"MESSAGE","Int_V2","NIwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,15.5,0,1.9,71.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,32.799999999999997,0,3.2,85.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,37.5,0,3.9,87.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,63.9,0,8.1,97.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,77.2,0,11.8,107.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,92.4,0,16.399999999999999,117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,108.3,0,21.7,124.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1563.23,0,-3304.36,-1871.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1667.65,0,-3343.03,-2030.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1979.58,0,-2182.56,-2691.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1240.52,0,-1086.74,-1749.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1252.04,0,-1582.55,-1758.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1263.56,0,-1752.82,-1768.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1115.1199999999999,0,-1738.36,-1667.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1109.57,0,-1746.8,-1660.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1019.43,0,-1675.56,-1555.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1025.3,0,-1677.16,-1559.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1031.25,0,-1684.68,-1566.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1037.27,0,-1692.87,-1574.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1043.3900000000001,0,-1701.65,-1583.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1075.3399999999999,0,-1728.79,-1631.22,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1124.03,0,-1765.82,-1705.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1138.7,0,-1782.65,-1725.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1153.6199999999999,0,-1801.55,-1748.81,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1168.74,0,-1829.23,-1771.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1167.79,0,-1775.54,-1757.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1184.42,0,-1855.74,-1796.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1187,0,-2210.75,-1812.96,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1185.3800000000001,0,-2571.29,-1812.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",3.75,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["NGwPrimaire",544,"MESSAGE","Int_V2","NGwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawSEw","index":23,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"SEw",{"$f":"C1&\"Primaire\"","v":"SEwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":3282}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"SEwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","G","H","O","O","O","O","O","O","C","C","C","B","W","S","W","H","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"SEwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"SEwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"SEwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"SEwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"SEwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"SEwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"SEwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":37.345461943057792},{"$f":"BA189","v":0},{"$f":"N44","v":302.80482000000001},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":340.15028194305779},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":303.99},{"$f":"H16/I16*1000","v":1118.9522087669259},{"$f":"J16/8.76","v":127.73427040718332},{"$f":"P102","v":0.54111045599999996},{"$f":"Y218","v":0.47395853115449205},null,null,{"$f":"SUM(L16:O16)","v":1.015068987154492},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":219.79999999999998},{"$f":"P16/(Q16+eps)*1000","v":4.6181482579995929},{"$f":"R16/8.76","v":0.52718587420086682},{"$f":"L16+D16","v":37.886572399057791},{"$f":"M16+E16","v":0.47395853115449205},302.80482000000001,0,341.1653509302123,{"$f":"Z218","v":1.3875139200000004},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0.80742219351652456},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":25.288319918132526},{"$f":"SUM(X16:AA16)-AB16","v":318.0719671255963},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":219.79999999999998},{"$f":"AC16/AD16*1000","v":1447.0972116724129},{"$f":"AE16/8.76","v":165.19374562470466},{"$f":"BA131","v":0},{"$f":"P160","v":0},{"$f":"Z160","v":15.212526441941558},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":15.212526441941558}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":35.722455428718582},{"$f":"BA190","v":16.251823010704662},{"$f":"N45","v":293.35808000000003},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":345.33235843942327},297.92,{"$f":"H17/I17*1000","v":1159.1445973396324},{"$f":"J17/8.76","v":132.3224426186795},{"$f":"P103","v":0.48583573200000002},{"$f":"Y219","v":0.47395853115449205},null,null,{"$f":"SUM(L17:O17)","v":0.95979426315449201},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":237.5},4.0412390025855984,{"$f":"R17/8.76","v":0.46132865326319616},{"$f":"L17+D17","v":36.208291160718581},16.725781541859153,293.35808000000003,0,346.29215270257777,{"$f":"Z219","v":3.3125020200000006},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":3.1273189402254609},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:AA17)-AB17","v":352.73197366280323},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":237.5},{"$f":"AC17/AD17*1000","v":1485.1872575275927},{"$f":"AE17/8.76","v":169.54192437529596},{"$f":"BA132","v":168.52500000000001},{"$f":"P161","v":0},{"$f":"Z161","v":21.105325106700796},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},189.63032510670081]
[null,3,2012,37.773171428718577,20.352750312471258,328.31551999999994,0,386.44144174118975,322.57000000000005,1198.0080036618087,136.75890452760373,1.064765736,5.5063130433693566,null,null,6.5710787793693566,271.7,24.185052554757107,2.7608507482599438,38.837937164718575,25.859063355840615,328.31551999999994,0,393.01252052055912,4.7849134800000011,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":14.783219787119972},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},412.58065378767907,271.7,1518.5154721666509,173.34651508751722,42.524999999999999,0,16.143332290798043,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},58.668332290798041]
[null,4,2013,35.210941406658243,23.653596008526094,306.57711,0,365.44164741518432,314.59000000000003,1161.6441953500882,132.60778485731601,1.2829554359999999,7.1114253043850022,null,null,8.394380740385003,289.89999999999998,28.956125353899424,3.305493761860665,36.493896842658245,30.765021312911095,306.57711,0,373.83602815556935,9.0021991079999992,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":25.736263415724284},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},408.57449067929366,289.89999999999998,1409.3635414946316,160.88624902906753,36,0,46.237784143578246,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},82.237784143578239]
[null,5,2014,51.106157085712297,107.58883997032055,230.56478000000001,0,389.25977705603282,362.05999999999995,1075.1250540132378,122.73117054945637,1.430323596,12.76048726298488,null,null,14.190810858984879,309.89999999999998,45.791580698699462,5.227349394828706,52.536480681712298,120.34932723330543,230.56478000000001,0,403.45058791501771,14.787047315999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":2.981376971941069},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},421.21901220295877,309.89999999999998,1359.2094617714063,155.16089746248932,849.72015000000079,0,63.42434123242397,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},913.1444912324248]
[null,6,2015,54.685697325391686,128.75602948099925,146.18304000000001,0,329.62476680639094,314.51,1048.0581437995324,119.64134061638498,1.6204054319999996,15.802379540184461,null,null,17.422784972184459,354,49.216906699695734,5.6183683447141251,56.306102757391685,144.55840902118371,146.18304000000001,0,347.04755177857538,27.919440570000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":69.478255037910742},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":0},444.44524738648613,354,1255.4950491143675,143.32135263862642,216.89903818000025,0,143.98189217622399,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},360.88093035622421]
[null,7,2016,60.494365725391688,151.6384621335948,202.22473000000002,0,414.35755785898652,485.52,853.43046189443589,97.423568709410489,1.9535580000000001,22.016582900657468,null,null,23.970140900657469,412.39000000000004,58.124932467024458,6.6352662633589565,62.447923725391689,173.65504503425228,202.22473000000002,0,438.32769875964402,44.506990692000002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":1.010193901361619},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":12.938005802319649},470.90687755068598,412.4,1141.8692472131086,130.35037068642791,242.75,0,181.86379336501059,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},424.61379336501057]
[null,8,2017,60.526285725391688,175.0660494190592,193.43497000000002,0,429.02730514445091,490.61,874.4772938677379,99.82617509905684,2.1101083200000001,25.32184452267003,null,null,27.431952842670029,438.9,62.501601371713399,7.1348860013371462,62.63639404539169,200.38789394172923,193.43497000000002,0,456.45925798712096,51.567554634000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":5.9242165379980731},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":2.9819675720889864},525.90401300930489,438.9,1198.2319731358052,136.78447181915584,255.50819999999999,0,77.411126558423348,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":162.88499999999999},495.80432655842333]
[null,9,2018,60.526305725391687,175.0660494190592,194.29872,0,429.89107514445089,490.62,876.22003820563953,100.02511851662553,2.2519274400000002,27.452545434121529,null,null,29.704472874121528,466.69999999999993,63.647895593497012,7.2657415061069646,62.77823316539169,202.51859485318073,194.29872,0,459.5955480185724,59.440993577999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":23.328490750638267},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":5.2573202292338372},552.04266354025162,466.70000000000005,1182.8640744380791,135.03014548379898,0,0,86.323384867095513,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},86.323384867095513]
[null,10,2019,57.819693706225735,175.0660494190592,232.40236000000002,0,465.28810312528492,532.54,873.71484419064279,99.739137464685257,2.4379401600000001,31.903031782185941,null,null,34.340971942185945,496.29999999999995,69.193979330030245,7.8988560879029963,60.257633866225731,206.96908120124513,232.40236000000002,0,499.62907506747086,66.50542068,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":65.888106354559255},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":74.973470779999047},571.98408274430585,496.3,1152.4966406292683,131.56354345082971,0,0,77.453481754145969,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},77.453481754145969]
[null,11,2020,57.191897472061726,175.0660494190592,198.85366999999999,0,431.11161689112089,493.64,873.3320170389776,99.695435735043105,2.6307796679999997,35.217174767824055,null,null,37.847954435824057,528.79,71.574641039180605,8.1706211231941328,59.822677140061728,210.28322418688325,198.85366999999999,0,468.95957132694497,74.656492931999992,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":65.055055821880032},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":14.899044210684959},608.70702729241498,528.79999999999995,1151.1101121263523,131.40526394136441,0,0,89.367321204046803,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},89.367321204046803]
[null,12,2021,57.191897472061726,175.0660494190592,197.39440000000002,0,429.65234689112094,490.61,875.75130325741611,99.971609960892252,2.830086756,38.503881444915038,null,null,41.333968200915038,562,73.547986121315944,8.3958888266342395,60.021984228061726,213.56993086397424,197.39440000000002,0,470.98631509203597,83.999702196000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":77.936952599332145},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},647.85792130964296,562,1152.7721019744538,131.59498880986916,0,0,102.43776003428728,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},102.43776003428728]
[null,13,2022,57.191897472061726,175.0660494190592,198.53455000000002,0,430.79249689112095,490.61,878.07524691938795,100.23690033326346,3.0264846479999998,41.742475700916899,null,null,44.768960348916899,594.4,75.317900989508274,8.5979339029119028,60.218382120061726,216.80852511997608,198.53455000000002,0,475.56145724003784,92.946622199999993,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":98.758207882485294},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},682.20123874479793,594.4,1147.7140624912483,131.01758704237994,0,0,98.092894905721622,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},98.092894905721622]
[null,14,2023,57.191897472061726,175.0660494190592,199.72998000000001,0,431.98792689112094,490.61,880.51186663769772,100.51505326914358,3.2044077360000003,43.299377879184711,null,null,46.503785615184711,628.79999999999995,73.956402058595984,8.442511650524656,60.396305208061726,218.3654272982439,199.72998000000001,0,478.49171250630565,103.245913632,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":120.83211489575157},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},717.50469245633201,628.79999999999995,1141.069803524701,130.25910999140422,0,0,112.9201235275262,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},112.9201235275262]
[null,15,2024,56.145603748455052,175.0660494190592,200.99451000000002,0,432.20616316751426,490.61,880.95669303013449,100.56583253768659,3.4313344199999998,47.007820951687421,null,null,50.43915537168742,665.7,75.768597522802651,8.6493832788587497,59.576938168455051,222.07387037074662,200.99451000000002,0,482.6453185392017,113.135744706,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":143.96504905368744},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},754.68106372116404,665.7,1133.6654104268648,129.41385963776995,0,0,108.43085215286361,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},108.43085215286361]
[null,16,2025,53.563709744139359,175.0660494190592,202.30741,0,430.93716916319858,490.61,878.37012935569715,100.27056271183757,3.7086902999999998,53.242169738932077,null,null,56.950860038932078,704.9,80.792821730918078,9.2229248551276353,57.27240004413936,228.30821915799129,202.30741,0,487.88802920213067,122.253472446,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":168.14550196847875},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},793.22195503888429,704.9,1125.2971414936649,128.45857779608048,0,0,99.965609235238531,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},99.965609235238531]
[null,17,2026,57.333403527923139,188.28775167237558,206.27957000000001,0,451.90072520029872,512.11,882.42901954716513,100.73390634100059,3.963294576,57.650765757593874,null,null,61.614060333593876,745.2,82.681240382135073,9.4384977605177021,61.296698103923141,245.93851742996947,206.27957000000001,0,513.51478553389256,132.46553574000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":176.6103671209691},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},837.52563981713638,745.2,1123.8937732382399,128.29837594043835,137.10384187500011,0,111.96376529812096,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},249.06760717312108]
[null,{"$f":"B61","v":18},2027,62.332489880502322,210.56495072148206,212.10753,0,485.00497060198438,548.35,884.48066126011565,100.96811201599493,4.2321548520000007,62.335165345236604,null,null,66.567320197236597,787.3,84.551403780504373,9.6519867329342901,66.56464473250233,272.90011606671868,212.10753,0,551.57229079922104,142.97186845799999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":180.3053133852556},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},889.78442406475142,787.3,1130.1720107516214,129.01506972050473,231.00577500000023,0,115.19009789855707,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},346.1958728985573]
[null,19,2028,67.641601404826645,229.18979683256512,217.22852000000003,0,514.0599182373918,578.62,888.42404036741175,101.41826944833468,4.4758875239999991,64.91994831151942,null,null,69.395835835519421,831.40000000000009,83.468650270248645,9.5283847340466501,72.117488928826646,294.10974514408451,217.22852000000003,0,583.45575407291119,154.96141809599999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":190.21470353505035},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},943.56682712623638,831.4,1134.9131911549632,129.55630036015563,193.13231437500016,0,131.45189988079238,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},324.58421425579252]
[null,20,2029,69.407282006204497,239.17586532044791,238.29514,0,546.87828732665241,613.45000000000016,891.4798065476441,101.76710120406896,4.6630713960000003,65.732741127365344,null,null,70.39581252336535,877.30000000000007,80.241436820429655,9.1599813721951655,74.070353402204503,304.90860644781327,238.29514,0,617.27409985001782,168.187528458,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":198.73302815443154},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},999.12960788472412,877.3,1138.8688109936443,130.00785513626076,104.78228231833342,0,145.00939464878462,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},249.79167696711804]
[null,21,2030,70.688120437577041,246.6102927263706,275.995,0,593.29341316394766,663.95000000000016,893.58146421258755,102.00701646262415,4.8267384839999998,66.4267883932892,null,null,71.253526877289204,919.6,77.483174071894695,8.8451111954217687,75.514858921577044,313.03708111965977,275.995,0,664.54694004123689,180.23200285800002,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":193.20947289736199},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":0},1052.9233672188736,919.6,1144.9797381675442,130.70544956250504,77.092082393333428,0,132.05408799739331,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},209.14617039072675]
[null,22,2031,66.412174084813955,250.18989575154811,340.72277000000003,0,657.32483983636212,748.46,878.2364319220294,100.25530044772026,5.0108747040000008,68.390184641138688,null,null,73.401059345138691,967.40000000000009,75.874570337378472,8.6614806321208295,71.423048788813958,318.5800803926868,340.72277000000003,0,730.72589918150084,184.50652632600003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":171.29910781414901},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":0},1101.4664847439249,967.40000000000009,1138.5843340334141,129.97538059742169,37.668359490000029,0,46.865332553672474,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},84.533692043672502]
[null,23,2040,68.132049848349538,207.39085766866788,1046.1073000000001,0,1321.6302075170174,1611.4299999999998,820.15986267912194,93.625555100356394,6.715023768,51.241619241458245,null,null,57.956643009458247,1526.8999999999999,37.957065301642992,4.3329983221053645,74.847073616349533,258.63247691012612,1046.1073000000001,0,1379.5868505264757,202.883819346,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":14.93495142227477},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":6.7212122943968229},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":1.4680861541956283},1602.6587474349517,1526.9,1049.6160504518643,119.81918384153703,1733.9910181508358,0,1914.1199188701116,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},3648.1109370209474]
[null,24,2050,101.00761059423189,168.49577356304749,2132.9625699999997,0,2402.4659541572792,2972.28,808.29058976855436,92.270615270382919,9.5194887119999994,53.566609351154703,null,null,63.086098063154701,2535.1,24.885053079920262,2.8407594840091623,110.52709930623189,222.0623829142022,2132.9625699999997,0,2465.5520522204338,233.24646070799997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":15.308130366245413},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":39.396509131024693},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":234.09712060876871},2519.406031816935,2535.1000000000004,993.80932973726271,113.4485536229752,2711.0909402500033,0,3328.9214465438545,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":4.07},6044.0823867938579]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"SEwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":37.20534},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":8.2574499999999986},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":257.34203000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":302.80482000000001},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":1826.2445911488001},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":37.20534},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":8.4647500000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":247.68799000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":293.35808000000003},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":1766.6014562784003},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":37.20534},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":15.80317},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":275.30700999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},328.31551999999994,1964.044870704,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":37.20534},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":19.030139999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":250.34163000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},306.57711,1818.9038712816,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":37.20534},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":17.323370000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":169.00675000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},230.56478000000001,1304.7394860864001,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":108.0211},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":19.085420000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":12.0472},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},146.18304000000001,690.8204413343999,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":80.462360000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":21.59375},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},202.22473000000002,2433.1438806000001,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":70.815760000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":22.450590000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},193.43497000000002,2386.8343612847998,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":70.815760000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":23.314340000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},194.29872,2389.7542006847998,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":108.0211},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":24.21264},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},232.40236000000002,2582.5702336608001,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":73.505010000000013},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":25.180039999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},198.85366999999999,2409.7785537888003,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":70.815760000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":26.410019999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},197.39440000000002,2400.2189050943998,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":70.815760000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":27.550169999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},198.53455000000002,2404.0730931024,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":70.815760000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":28.745600000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},199.72998000000001,2408.1141508319997,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":70.815760000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":30.01013},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},200.99451000000002,2412.3887957135998,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":7.0293199999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":70.815760000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":31.323029999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},202.30741,2416.8269516015998,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":9.68858},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":70.815760000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":32.635929999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},206.27957000000001,2421.2651074895998,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":14.169090000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":70.815760000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":33.983379999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},212.10753,2425.8200569535998,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":17.914990000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":70.815760000000012},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":35.358470000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},217.22852000000003,2430.4684412784,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":89.720320000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":36.74738},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},238.29514,2531.5931430336004,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":126.23165999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":37.935900000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},275.995,2721.8502420479999,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":18.688140000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":188.99007999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":39.905250000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},340.72277000000003,3048.6296758799999,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":16.757850000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":93.139300000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":873.22550000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":62.984650000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},1046.1073000000001,6616.8399846479997,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":15.470990000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":9.3133499999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":2003.6022899999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":104.57594},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},2132.9625699999997,10768.574584036802,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"SEwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPOHFEXST","EPOHFEXDI","EPODSEXGT","EPGASEXCC","EPHYDEXMan","EPODSNCLoc","EPOHFNUnew","EPOHFNUrel","EPOHFNUIPP","EPOHFNCbel","EPOHFNUunk","EPCOANCSen","EPCOANUKay","EPCOANUSt","EPBIONCros","EPWNDNUSt","EPSOLNUzig","EPWNDNUtai","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPHYDNUROFel","EPHYDNUROGou","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVGMAwSEw;MAINWAPP",0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.2578085363995406},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":37.345461943057792}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.5804900220603275},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":5.4311999999999999E-2},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":35.722455428718582}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.5804900220603275},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":2.1050279999999999},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},37.773171428718577]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":2.1050279999999999},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},35.210941406658243]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":8.7084314736486483},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},51.106157085712297]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},54.685697325391686]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},60.494365725391688]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},60.526285725391688]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":20.713100313339456},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8280000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},60.526305725391687]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.674069957770681},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8280000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},57.819693706225735]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0462937236066754},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},57.191897472061726]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0462937236066754},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},57.191897472061726]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0462937236066754},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},57.191897472061726]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":1.0462937236066754},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},57.191897472061726]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":2.5818940043156946},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},56.145603748455052]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":5.4038122054054067},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},53.563709744139359]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":18.006488294173501},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":9.1735059891891915},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},57.333403527923139]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":16.653182284590521},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8280000000000001E-2},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":15.525878351351354},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},62.332489880502322]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":16.653182284590521},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":2.4845729254901956},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":20.835009875675677},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},67.641601404826645]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":16.653182284590521},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":4.8399999999999997E-3},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":3.1478189647058827},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},69.407282006204497]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":16.653182284590521},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":4.8399999999999997E-3},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":4.4286573960784317},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":9.8033987878378372},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},70.688120437577041]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":11.131693765491976},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":3.8879999999999999},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":1.5679999999999999E-2},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":6.6306849725490205},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":8.8360733777027018},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},66.412174084813955]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.8086683999999993},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":1.5551999999999999},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0739999999999998E-2},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":1.2217071436142026E-2},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":30.633850807843135},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},68.132049848349538]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":8.1185891312324205},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0.58086684},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.8960000000000001E-2},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":2.0739999999999998E-2},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":1.8260000000000002E-2},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":1.2960000000000001E-2},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":1.2217071436142026E-2},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":70.292413113725488},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":21.932604437837842},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},101.00761059423189]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"SEwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.4002312000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.47710814399999996},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":0.54111045599999996}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.818392E-2},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.42765181200000002},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":0.48583573200000002}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.95130709199999997},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.064765736]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22982648400000003},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.053128952},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.2829554359999999]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.27299E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.26373599999999997},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.0938576959999999},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.430323596]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.33454080000000003},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.2160439279999997},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.6204054319999996]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.1457488000000008E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.49896000000000001},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.373140512},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},1.9535580000000001]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.8912664000000011E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.59732640000000004},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.4138692560000001},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.1101083200000001]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11345864400000001},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.68096160000000006},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.4575071960000001},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.2519274400000002]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13091382000000001},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.80879040000000002},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.49823594},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.4379401600000001]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15127819200000001},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.93471840000000006},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.5447830759999999},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.6307796679999997]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.171642564},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0525679999999999},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.605876192},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.830086756]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.19200693600000002},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1704175999999999},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.6640601119999998},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.0264846479999998]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21237130800000001},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2668832000000001},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.7251532279999999},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.2044077360000003]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.235644876},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4094432000000001},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.7862463439999998},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.4313344199999998]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26182764000000003},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.5995231999999999},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.8473394599999999},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.7086902999999998]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.288010404},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7639423999999999},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.9113417719999999},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.963294576]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.31710236400000003},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.9426176000000002},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.972434888},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.2321548520000007]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.34910352},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.0932559999999998},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.0335280039999999},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.4758875239999991]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.38110467600000003},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.1873456},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.0946211200000002},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.6630713960000003]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.41601502799999995},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.2695552000000001},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.1411682559999998},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.8267384839999998]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.43637940000000003},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.3227776000000002},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.2517177040000003},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.0108747040000008]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.68657025599999999},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.4734160000000003},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":3.5550375120000002},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.715023768]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":1.143314028},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.4734160000000003},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.9027586839999993},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},9.5194887119999994]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"SEwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPOHFEXST","EPOHFEXDI","EPODSEXGT","EPGASEXCC","EPHYDEXMan","EPODSNCLoc","EPOHFNUnew","EPOHFNUrel","EPOHFNUIPP","EPOHFNCbel","EPOHFNUunk","EPCOANCSen","EPCOANUKay","EPCOANUSt","EPBIONCros","EPWNDNUSt","EPSOLNUzig","EPWNDNUtai","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPHYDNUROFel","EPHYDNUROGou","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVGMAwSEw;MAINWAPP",0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":42.524999999999999},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},42.524999999999999,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":242.75},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},242.75,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":137.10384187500011},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},137.10384187500011,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":11.162279999999999},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":26.506079490000033},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},37.668359490000029,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":5.4452838473680396},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":10.698048443430004},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":34.013803999999993},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},34.013803999999993,16.143332290798043,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":23.240997010750451},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":15.891602204655252},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":16.90920000000002},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":104.8492929608183},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":10.080983},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},26.99018300000002,143.98189217622399,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":12.828533996983015},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":15.984044100081592},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":12.44678018301874},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":1.273096},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":12.520200000000012},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":45.064026587012172},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":5.3691439999999995},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},19.162440000000011,86.323384867095513,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":16.084025412433611},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":16.656348794091333},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":8.1708454942946158},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.10704},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":27.997200000000028},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":57.181675204902056},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":37.445627999999999},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},66.549868000000032,98.092894905721622,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":17.876005552552716},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":18.000958182110814},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":18.839514222596392},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":3.148145},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":9.3324000000000087},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":58.203645570266275},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":12.440361999999999},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},24.920907000000007,112.9201235275262,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":19.427108525160907},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":23.765970933244347},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":12.065756299865107},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":2.8713850000000001},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":42.504000000000033},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":59.931262140286705},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.0708089999999988},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},54.446194000000034,115.19009789855707,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":21.007408730194662},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":26.45518970928331},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":35.73157304240754},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":4.0614530000000002},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":48.859916515507798},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":7.680089999999999},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},11.741543,132.05408799739331,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":52.131658495847908},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":41.531622472451751},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":48.728721056648197},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":6.5661310000000004},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":28.505400000000026},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":190.50014262943756},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":35.044735000000003},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},701.16266000000019,3328.9214465438545,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":16.251823010704662}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},20.352750312471258]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":14.420937442050583},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":18.954080958908264},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":60.415509780574347},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},175.0660494190592]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":14.420937442050583},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":18.954080958908264},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":60.415509780574347},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},175.0660494190592]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":14.420937442050583},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":18.954080958908264},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":60.415509780574347},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},175.0660494190592]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":14.420937442050583},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":32.17578321222463},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":60.415509780574347},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},188.28775167237558]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":16.251823010704662},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":4.100927301766597},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":11.31190529093996},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":2.293106674065116},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":18.270774723777951},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":76.920952904504503},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":60.415509780574347},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},239.17586532044791]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":22.882432652595554},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":15.895699238174821},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":3.568870698968158},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":3.3008456960548345},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":7.5318880472895655},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0.74286854376074041},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":53.043175677228405},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":61.529993008975424},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},168.49577356304749]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":1.3261939200000004},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":6.1320000000000006E-2},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.14331359473353969},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.33064493642095233},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.47395853115449205},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":1.3875139200000004}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":3.0694864800000006},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.7154270000000003},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.14331359473353969},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":5.3629994486358168},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},5.5063130433693566,4.7849134800000011]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":6.6010103999999998},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.9063664999999999},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.4278934471329971},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":6.4091970739347452},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":16.412063670000002},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":8.9652890191167174},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},15.802379540184461,27.919440570000003]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":12.630132960000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":11.193966},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.8187231680000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.1229643815906647},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":17.613642718718218},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":40.862598552000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":13.166424681877055},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},31.903031782185941,66.50542068]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":16.889665440000002},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":15.953164500000002},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":4.1008152960000004},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.6255856316918644},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":25.492761395201118},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":56.002976963999991},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":14.624128674023915},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},41.742475700916899,92.946622199999993]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":21.744054480000003},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":21.307933500000004},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.8308307520000007},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.2234080554374871},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":34.778260394583114},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":72.370653713999999},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":16.240501288911478},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},53.242169738932077,122.253472446]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":29.277794640000007},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":30.294379500000005},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":14.410774656000003},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.2429819151132406},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":44.093411991134666},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":94.204579661999986},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":18.396347221117441},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},65.732741127365344,168.187528458]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":31.832981520000008},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":33.10130250000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":18.137033376000005},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":3.6739463678476709},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":44.093411991134666},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":101.43520892999999},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":20.62282628215636},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},68.390184641138688,184.50652632600003]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,107.22,0,0,11.95,632.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,107.22,0,0,27.54,615.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,149.56,642.34,204.08,0,0,32.49,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,149.56,642.34,211.83,0,0,36.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,149.56,642.34,204.08,0,0,39.869999999999997,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,149.56,642.34,204.08,0,0,45.33,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,381.17,642.34,204.08,0,0,51.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,397.62,642.34,544.64,0,0,57.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SEwSecElcOut",280,"MESSAGE","Int_V2","SEwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,22.49,220.68,7.0000000000000007E-2,41.92,18.829999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,10.87,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,0,0,0,0,0,9.1300000000000008,0,0,0,0,0,97.96,0,0,0,30.82,0,78.34,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,0,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,0,0,0,0,9.1300000000000008,6.48,0,0,0,0,97.96,0,0,0,30.82,0,78.34,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,3.03,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,0,0,0,0,9.1300000000000008,6.48,0,0,0,0,97.96,0,0,0,30.82,0,78.34,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,0,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,0,0,0,0,9.1300000000000008,6.48,0,0,0,0,97.96,0,0,0,30.82,0,78.34,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,0,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,0,0,0,0,9.14,6.48,0,0,0,0,97.96,0,0,0,88.55,0,78.34,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,0,18.829999999999998,0,0,0,0,0,0,213.9,0,0,25.67,0,0,0,9.48,2.42,0,0,0,9.1300000000000008,6.48,0,0,0,0,174.61,0,0,0,125.09,0,78.34,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SEwTerElcOut",313,"MESSAGE","Int_V2","SEwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,319.85000000000002,44.5,0,5.51,0.39,0,0,0,0,218.03,3.27,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,448.15,100.8,0,1.61,0.28000000000000003,10.5,0,0,0,294.48,4.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,517.30999999999995,149.6,0,2.4300000000000002,0.45,17.02,0,0,0,321.64999999999998,5.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,605.5,202.6,0,3.51,0.66,24.63,0,0,0,357.28,5.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,781.69,309.5,0,5.83,1.0900000000000001,40.880000000000003,0,0,0,423.22,6.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,906.33,390.3,0,13.31,1.43,47.76,0,0,0,459.44,7.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,2598.0300000000002,1076,0,116.22,3.93,52.05,0,0,0,1266.6099999999999,20.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPOHFEXST","EPOHFEXDI","EPODSEXGT","EPGASEXCC","EPHYDEXMan","EPODSNCLoc","EPOHFNUnew","EPOHFNUrel","EPOHFNUIPP","EPOHFNCbel","EPOHFNUunk","EPCOANCSen","EPCOANUKay","EPCOANUSt","EPBIONCros","EPWNDNUSt","EPSOLNUzig","EPWNDNUtai","EPHYDNUDASam","EPHYDNUROKal","EPHYDNURODig","EPHYDNUDAFel","EPHYDNUROSal","EPHYDNUROFel","EPHYDNUROGou","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUOMVGMAwSEw;MAINWAPP",0,0,0,0,0,0,0]
["","",2011,0,0,20,275.5,48,49,67.650000000000006,150,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,0,275.5,48,49,67.650000000000006,150,0,0,0,30,0,0,0,0,30,0,0,0,0,0,0,0,0,15,0,0,0,0,0,115.26,0,0,0,61.6,0,261.14,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,0,239.5,48,49,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,0,0,0,0,15,35,0,0,0,0,115.26,0,0,0,61.6,0,261.14,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,0,239.5,30,49,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,0,0,0,0,15,35,0,0,0,0,115.26,0,0,0,61.6,0,261.14,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,0,239.5,30,49,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,0,0,0,0,15,35,0,0,0,0,115.26,0,0,0,61.6,0,261.14,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,0,239.5,0,0,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,0,0,0,0,15,35,0,0,0,0,115.26,0,0,0,104.57,0,261.14,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,0,221.5,0,0,67.650000000000006,150,0,0,0,30,0,250,0,0,30,0,0,0,51.2,22.45,0,0,0,15,35,0,0,0,0,146.03,0,0,0,250,0,261.14,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,0,67.650000000000006,0,0,0,0,0,0,25,0,0,0,0,0,0,51.2,96,0,0,0,15,35,0,0,0,101.2,3201.43,0,0,0,250,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.333333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,439.79,38.64,0,8.6999999999999993,5.08,0,0,0,0,324.8,36.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,478.38,72.599999999999994,0,8.25,6.49,11.47,0,0,0,338.86,93.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,535.79999999999995,91,0,8.1,6.03,15.13,0,0,0,376.35,104.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,664.56,150.80000000000001,0,11.81,9.48,33.44,0,0,0,451.05,125.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,763.31,212.3,0,15.89,14.28,54.13,0,0,0,497.63,88.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,928.21,299.99,0,24.29,20.45,82.11,0,0,0,572.48,141.02000000000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,1072.78,383.56,0,35.020000000000003,26.99,104.1,0,0,0,629.71,166.72,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,2003.58,740.94,0,119.94,1.52,97.62,0,0,0,1100.78,11.58,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.375,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,250,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,60.53,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.02,0,0,0,0,0,0,0,0,0,20.43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4700000000000002,0,0,0,0,0,0,0,0,10.65,123.28,0,0,0,3.89,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,39.840000000000003,0.8,0,0,1.4,0,0,0,0,0,3.23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,18.64,10.79,0,0,2.78,0,0,0,0,12.48,12.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,32.18,17.53,0,1.22,1.73,5.49,0,0,0,18.809999999999999,7.84,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,38.19,22.91,0,2.0499999999999998,3.11,6.48,0,0,0,19.52,7.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,48.98,21.42,0,4.45,4.55,2.02,0,0,0,23.92,17.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,48.96,23.25,0,2.62,1.98,7,0,0,0,24.63,13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,53.23,28.28,0,2.85,4.1500000000000004,9.1999999999999993,0,0,0,24.63,13.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,142.84,49.42,0,11.51,9.49,6.17,0,0,0,78.290000000000006,50.65,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SEwFinaleElc",478,"MESSAGE","Int_V2","SEwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,44.5,0,5.9,221.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,79.599999999999994,0,9.4,265,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,100.8,0,12.4,299.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,185.7,0,25.9,350.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,240.8,0,35.6,389.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,309.5,0,47.8,430,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,390.3,0,62.5,466.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-1812.33,0,-3294.25,-2404.1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1590.98,0,-4102.74,-2303.0500000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1331.96,0,-1208.3800000000001,-1979.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1355.94,0,-1371.3,-1989.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1162.67,0,-1709.81,-1761.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1146.02,0,-1727.93,-1724.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1107.8800000000001,0,-1728.46,-1669.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1312.41,0,-1769.45,-1879.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1130.44,0,-1687.44,-1669.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1107.71,0,-1679.15,-1637.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1114.25,0,-1686.89,-1645.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1083.17,0,-1689.6,-1613.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1093.06,0,-1699.81,-1626.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1112.49,0,-1710.26,-1648.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1152.8499999999999,0,-1747.88,-1709.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1157.57,0,-1757.41,-1716.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1162.1500000000001,0,-1798.47,-1722.45,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1216.01,0,-2111.25,-1798.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1216.53,0,-2047.56,-1767.97,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1225.42,0,-2122.4299999999998,-1806.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1225.04,0,-2582.25,-1830.02,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1226.3499999999999,0,-2561.6,-1819.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.541666666666667,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIwPrimaire",544,"MESSAGE","Int_V2","SIwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawSIw","index":24,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"SIw",{"$f":"C1&\"Primaire\"","v":"SIwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":3579}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"SIwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"O"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"H","H","B","S","B","H","H","H","H","H","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"SIwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"SIwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Rur","Urb",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"SIwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"SIwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"SIwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"SIwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"SIwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":8.2213764407139429},{"$f":"BA189","v":0},{"$f":"N44","v":0.42356999999999989},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":8.6449464407139427},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":18.38},{"$f":"H16/I16*1000","v":470.34529057203173},{"$f":"J16/8.76","v":53.692384768496773},{"$f":"P102","v":5.8183920000000004E-3},{"$f":"Y218","v":7.1656797366769845E-3},null,null,{"$f":"SUM(L16:O16)","v":1.2984071736676985E-2},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":13.1},{"$f":"P16/(Q16+eps)*1000","v":0.9911505134935481},{"$f":"R16/8.76","v":0.11314503578693472},{"$f":"L16+D16","v":8.227194832713943},{"$f":"M16+E16","v":7.1656797366769845E-3},0.42356999999999989,0,8.6579305124506192,{"$f":"Z218","v":0.24966000000000005},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:AA16)-AB16","v":8.9075905124506196},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":13.1},{"$f":"AC16/AD16*1000","v":679.9687414084442},{"$f":"AE16/8.76","v":77.622002443886331},{"$f":"BA131","v":0},{"$f":"P160","v":0},{"$f":"Z160","v":2.7372405398968027},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":2.7372405398968027}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":8.2213764407139429},{"$f":"BA190","v":0},{"$f":"N45","v":73.72972},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":81.95109644071394},30.89,{"$f":"H17/I17*1000","v":2652.9976186699232},{"$f":"J17/8.76","v":302.85360943720588},{"$f":"P103","v":14.417975375999999},{"$f":"Y219","v":3.4914688587701121},null,null,{"$f":"SUM(L17:O17)","v":17.909444234770113},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":53.999999999999993},331.65637465654726,{"$f":"R17/8.76","v":37.860316741614987},{"$f":"L17+D17","v":22.63935181671394},3.4914688587701121,73.72972,0,99.86054067548406,{"$f":"Z219","v":0.97770360000000012},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":0},{"$f":"SUM(X17:AA17)-AB17","v":100.83824427548406},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":54},{"$f":"AC17/AD17*1000","v":1867.3748939904456},{"$f":"AE17/8.76","v":213.17064999890931},{"$f":"BA132","v":0},{"$f":"P161","v":0},{"$f":"Z161","v":7.9821775884499395},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},7.9821775884499395]
[null,3,2012,8.2213764407139429,0,88.945540000000008,0,97.166916440713948,34.9,2784.1523335448123,317.82560885214752,15.678626975999999,4.4113122764932529,null,null,20.089939252493252,59.7,336.51489529527811,38.414942385305721,23.900003416713943,4.4113122764932529,88.945540000000008,0,117.2568556932072,1.772114712,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":0},119.0289704052072,59.7,1993.7850989146934,227.60103868889195,0,0,8.7098225631294497,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},8.7098225631294497]
[null,4,2013,8.8656749272004305,3.2301278766114137,168.12722999999997,0,180.2230328038118,38.56,4673.8338382731272,533.54267560195512,31.569047481189187,9.4878372268058051,null,null,41.056884707994996,98.3,417.66922384352296,47.679135141954674,40.434722408389618,12.717965103417219,168.12722999999997,0,221.27991751180679,2.8286285280000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":0},224.10854603980678,98.3,2279.8427877905065,260.25602600348248,32.252000000000024,0,11.583483329793603,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":0},43.835483329793625]
[null,5,2014,28.773028895933869,14.083882706944005,159.78777000000002,0,202.64468160287788,148.6,1363.6923391849118,155.67264145946481,3.1419401251891896,11.106021815201755,null,null,14.247961940390944,139.30000000000001,102.28256955756005,11.676092415246581,31.91496902112306,25.18990452214576,159.78777000000002,0,216.89264354326883,17.641817873999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":0},234.53446141726883,139.29999999999998,1683.6644753572782,192.19914102252034,109.0351185000001,0,162.40992711302812,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},271.44504561302824]
[null,6,2015,14.393021309712353,48.855908015931377,138.42878000000002,0,201.67770932564375,229.76000000000002,877.77554546328224,100.20268783827423,1.8244254451891893,11.601643796464389,null,null,13.426069241653579,149.1,90.047412748176413,10.279385016915116,16.217446754901541,60.457551812395764,138.42878000000002,0,215.10377856729733,23.404334651999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":59.065516454224273},194.49170243433636,149.1,1304.4379774268034,148.90844491173556,364.4105163333337,0,63.179502269394774,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":164.13},591.72001860272849]
[null,7,2016,14.955845358361,50.825163180493277,151.64997,0,217.43097853885428,245.79,884.62093062717884,100.9841245008195,1.8289872571891894,12.979146158689314,null,null,14.808133415878503,235.99999999999997,62.746328030724747,7.1628228345576197,16.78483261555019,63.804309339182595,151.64997,0,232.23911195473278,38.095054818000001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":11.519636029174745},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":0},296.90290847117086,236,1258.0631714880121,143.61451729315206,20.420400000000019,0,161.06719057379911,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},181.48759057379914]
[null,8,2017,14.836015269831417,83.902387759709427,137.59501,0,236.33341302954085,322.03000000000003,733.88632434723729,83.776977665209742,1.8903572851891894,15.166549241918556,null,null,17.056906527107746,318.40000000000003,53.570686327173483,6.1153751515038222,16.726372555020607,99.068937001627987,137.59501,0,253.39031955664859,50.293109100000009,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":23.885405863069828},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":0},342.61794018898178,318.40000000000003,1076.0613699402693,122.83805592925449,360.75,0,133.73791832312818,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},494.48791832312816]
[null,9,2018,19.103482629831415,112.57401806885764,151.30026000000001,0,282.97776069868905,420.42,673.08348960251431,76.836014794807568,2.0025238171891893,18.357796922739148,null,null,20.360320739928337,397.39999999999992,51.233821689521896,5.848609781908892,21.106006447020604,130.93181499159678,151.30026000000001,0,303.33808143861739,60.676512738,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":3.5015487111142169},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":0},382.5652485569949,397.4,962.67047950929771,109.89389035494267,302.91948000000002,0,113.84231907412298,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},416.76179907412302]
[null,10,2019,19.103482629831415,112.57401806885764,151.72177000000002,0,283.39927069868907,420.42,674.0860822479641,76.950466010041566,2.1916615171891891,21.83620989734548,null,null,24.027871414534669,521.29999999999995,46.092214490837804,5.2616683208718955,21.295144147020604,134.41022796620311,151.72177000000002,0,307.42714211322374,77.187948971999987,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":96.478794815709875},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":0},496.14299157019695,521.29999999999995,951.74178317705162,108.64632228048535,0,0,181.02929036139466,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},181.02929036139466]
[null,11,2020,19.149102629831415,120.3819485064956,160.05522999999999,0,299.58628113632699,443.23,675.91607322682796,77.159369089820544,4.4116949371891891,25.664231946300031,null,null,30.07592688348922,644.5,46.665518825481094,5.3271140211736414,23.560797567020604,146.04618045279562,160.05522999999999,0,329.66220801981621,92.956253820000015,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":148.09651585384671},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},585.76408336292627,644.5,908.86591677723243,103.75181698370234,85.155599999999993,0,172.88169220298363,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},258.03729220298362]
[null,12,2021,19.149102629831415,120.3819485064956,161.29903000000002,0,300.83008113632707,443.23,678.72229121748762,77.479713609302237,4.8272828251891893,29.171326389645639,null,null,33.998609214834829,650.4,52.273384400848855,5.9672813242978142,23.976385455020605,149.55327489614123,161.29903000000002,0,334.82869035116187,92.969236140000007,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":143.21760732024052},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},586.06463948066573,650.4,901.08339403546404,102.86340114560092,0,0,0.14233650807463374,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},0.14233650807463374]
[null,13,2022,19.226322629831415,138.33121388037603,152.90338,0,310.46091651020743,481.84,644.32366866637767,73.552930213056811,2.7520626091891893,31.518098901558194,null,null,34.270161510747386,656.39999999999986,52.209264945498632,5.9599617517692502,21.978385239020604,169.84931278193423,152.90338,0,344.73107802095478,97.210149239999993,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":121.50237085426284},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},578.49270378448091,656.4,881.31124890993442,100.60630695318886,195.76,0,46.496832746532981,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},242.25683274653298]
[null,14,2023,16.105134959243181,138.33121388037603,64.323009999999996,0,218.75935883961921,358.78,609.73119694414186,69.604017915997929,2.873285373189189,33.720534150203406,null,null,36.593819523392597,662.19999999999993,55.260977835759576,6.3083308031689018,18.978420332432371,172.05174803057943,64.323009999999996,0,255.35317836301181,98.853386393999997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":195.29717903540268},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},564.55284946167785,662.2,852.5413009086044,97.322066313767621,0,0,18.016243509546761,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},18.016243509546761]
[null,15,2024,17.668772371007886,138.33121388037603,109.27867999999999,0,265.27866625138392,420.43,630.96987905569051,72.02852500635737,2.9945081371891886,35.923993067382419,null,null,38.918501204571605,668.10999999999979,58.251637011852985,6.6497302524946331,20.663280508197076,174.25520694775844,109.27867999999999,0,304.19716745595554,100.50838384799999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":160.25897026839203},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},580.01362724161095,668.1,868.15390995601092,99.104327620549199,0,0,18.145181945505058,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},18.145181945505058]
[null,16,2025,19.322502629831416,157.5144912487107,154.05735000000001,0,330.89434387854214,529.92999999999995,624.41142014708021,71.279842482543401,3.1195325011891892,38.213055948119305,null,null,41.332588449308496,674,61.324315205779307,7.0004926033994641,22.442035131020603,195.72754719683002,154.05735000000001,0,372.22693232785065,102.17798509799999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":96.400644078592904},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},585.85466717370684,674,869.2205744417015,99.226092972796977,209.21850000000001,0,18.305296110559865,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},227.52379611055989]
[null,17,2026,19.493750504341222,233.45479259995196,149.45864,0,402.40718310429315,693.47,580.28059339883941,66.242076872013627,3.2291184811891886,40.323361028721514,null,null,43.552479509910704,679.79,64.067549550993732,7.3136472090175495,22.722868985530411,273.77815362867346,149.45864,0,445.95966261420386,104.00098927799999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},565.00975756146715,679.8,831.14115557732748,94.879127349009991,828.22739999999988,0,19.987186357034876,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},848.2145863570347]
[null,{"$f":"B61","v":18},2027,19.564260025909846,233.45479259995196,152.05165,0,405.07070262586183,696.25000000000011,581.78915996533112,66.414287667275246,3.3759521491891897,42.701483071899951,null,null,46.077435221089139,685.70999999999981,67.196679675689708,7.6708538442568166,22.940212175099035,276.15627567185192,152.05165,0,451.14813784695099,105.46463329199999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},571.66187680821429,685.7,833.69093890653971,95.170198505312754,0,0,16.047207126083805,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},16.047207126083805]
[null,19,2028,19.628936025909848,233.45479259995196,154.34683999999999,0,407.43056862586178,698.80000000000007,583.04317204616734,66.557439731297649,3.51366035718919,44.896752640808479,null,null,48.410412997997668,691.30000000000007,70.028081870819292,7.9940732729245774,23.14259638309904,278.35154524076046,154.34683999999999,0,455.84098162385942,107.03485453199998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":0},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},577.92494182512269,691.3,835.9973120571716,95.433483111549265,0,0,17.215706299507438,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},17.215706299507438]
[null,20,2029,19.662922629831417,233.45479259995196,155.76412000000002,0,408.88183522978341,700.1400000000001,584.00010744962913,66.666678932606061,3.6551701651891886,47.172507830605817,null,null,50.827677995795007,696.99999999999989,72.923497840840426,8.3246002101416021,23.318092795020604,280.6273004305578,155.76412000000002,0,459.70951322557841,108.60946628399999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":0.73329316290695434},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},584.10137834174873,696.99999999999989,838.02206361800404,95.664619134475345,0,0,17.263843315598535,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},17.263843315598535]
[null,21,2030,19.662922629831417,233.45479259995196,156.12344000000002,0,409.24115522978343,700.1400000000001,584.51331909301473,66.725264736645514,3.7341387931891887,48.356416719215012,null,null,52.090555512404201,699.4,74.478918375263675,8.5021596318794153,23.397061423020606,281.81120931916695,156.12344000000002,0,461.33171074218762,108.97333128,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":0.69873861325569497},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":0},586.0528863047067,699.4,837.93664041279203,95.654867627031052,0,0,3.9893696150788589,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},3.9893696150788589]
[null,22,2031,19.317846293841843,233.45479259995196,152.59584000000001,0,405.36847889379385,699.32000000000016,579.66092617656261,66.171338604630435,2.6754676613783785,45.773897937847146,null,null,48.449365599225523,703.69999999999993,68.84946084771498,7.8595274940313908,21.99331395522022,279.22869053779908,152.59584000000001,0,453.81784449301938,109.51490075999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":5.4879281707505045},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":0},583.86977909303312,703.7,829.71405299564174,94.716216095392895,0,0,5.9376990139663155,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},5.9376990139663155]
[null,23,2040,14.795943131753067,221.20521093764972,91.594349999999991,0,327.59550406940275,604.38,542.03564656243225,61.876215361008249,2.9461386959999998,37.897385835653559,null,null,40.843524531653557,749.5,54.49436228300015,6.2208176122146295,17.742081827753065,259.10259677330328,91.594349999999991,0,368.43902860105629,111.96650239199998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":92.304254405708477},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":0},587.75889106802811,749.5,784.20132230557454,89.520698893330433,10.954725120000001,0,255.35096555508227,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},266.30569067508225]
[null,24,2050,27.947238004567058,192.41001433238688,44.595999999999997,0,264.95325233695394,604.5100000000001,438.29424217457756,50.033589289335339,3.3421017960000001,39.683483313248793,null,null,43.025585109248794,819,52.53429195204329,5.9970652913291431,31.28933980056706,232.09349764563567,44.595999999999997,0,307.97883744620276,115.41803656199997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":15.049105669263334},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":145.79543874294694},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":9.9054498731454537},574.33596854726761,819,701.26491886113263,80.053072929353036,805.49263425000049,0,378.42182387899788,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},1183.9144581289984]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"SIwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":8.9829999999999993E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0.33373999999999993},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":0.42356999999999989},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":2.3897507760000001},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":59.964980000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":13.76474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":73.72972},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":288.74531894399996},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":75.180800000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":13.76474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},88.945540000000008,340.18120981439995,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":154.36248999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":13.76474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},168.12722999999997,607.84872729119991,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":0.34638999999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":128.68495000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":16.991689999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":13.76474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},159.78777000000002,799.88196911520015,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":0.71768999999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":126.67582},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":11.035270000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},138.42878000000002,683.46006817440002,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":1.1138999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":126.67582},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":10.095510000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":13.76474},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},151.64997,766.32167134560007,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":1.1138999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":126.67582},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":9.8052899999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},137.59501,679.30221686879997,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":126.67582},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":9.8260199999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},151.30026000000001,679.37229301440004,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":126.67582},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":10.247530000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},151.72177000000002,680.79717464160001,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":126.67582},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":18.58099},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},160.05522999999999,708.96778517279995,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":126.67582},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":19.82479},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},161.29903000000002,713.17235390880001,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":126.67582},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":11.42914},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},152.90338,684.79151494079997,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":37.708489999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":11.8161},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},64.323009999999996,232.28930299199999,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":82.284109999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":12.196149999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},109.27867999999999,460.94823232800002,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":126.67582},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":12.583110000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},154.05735000000001,688.69242037920003,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":121.85599000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":12.804230000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},149.45864,664.85459926560009,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":123.86165},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":13.391579999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},152.05165,677.07069005760002,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":125.70768999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":13.840730000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},154.34683999999999,688.00540654559995,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":126.67582},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":14.289879999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},155.76412000000002,694.46202303359996,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":126.67582},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":14.649199999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},156.12344000000002,695.67667622399995,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":14.79842},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":126.66540999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":11.132010000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},152.59584000000001,683.73399018719988,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":14.246639999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":63.28586},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":14.06185},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},91.594349999999991,370.34758543199996,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":25.089069999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":19.506930000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},44.595999999999997,65.941653009599989,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"SIwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPOHFEXDI","EPODSEXDI","EPHYDEXROGom","EPHYDEXDABum","EPBIONUEne","EPSOLNUNaa","EPBIONUAdd","EPHYDNUROGom","EPHYDNUDABu2","EPHYDNUDABu3","EPHYDNUDABu4","EPHYDNUDABe1","EPHYDNUDABe2","EPHYDNUDABe3","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCCLSGGUwSIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":8.2213764407139429}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":8.2213764407139429}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.2213764407139429]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},8.8656749272004305]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":19.416417103868575},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.49093686486486487},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},28.773028895933869]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4405780705882352},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.0169406486486487},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.393021309712353]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.29795008852958549},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4405780705882352},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.955845358361]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4405780705882352},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.836015269831417]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4405780705882352},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.103482629831415]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4405780705882352},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.103482629831415]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4405780705882352},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.149102629831415]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4405780705882352},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.149102629831415]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4405780705882352},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.226322629831415]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":1.3193904000000001},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},16.105134959243181]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.8830278117647059},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.668772371007886]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4405780705882352},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.322502629831416]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.2714059450980395},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.493750504341222]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.3419154666666664},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.564260025909846]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4065914666666668},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.628936025909848]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4405780705882352},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.662922629831417]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.2029386751848685},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.5707663275039745E-2},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4405780705882352},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.64429848648648669},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.662922629831417]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":1.0021982837633936},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":1.3962367355590886E-2},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":4.4405780705882352},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":1.5797646972972976},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0.50170783783783801},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.317846293841843]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":2.2202890352941176},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0.7960190594594595},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},14.795943131753067]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.72005225110708815},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":6.0004354258924018},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":2.32346736},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":1.944},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":5.4119999999999994E-2},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":7.2340000000000002E-2},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0.10578},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":4.5620000000000001E-2},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":7.7219999999999997E-2},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":9.6180000000000002E-2},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0.34042},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":16.167602967567568},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},27.947238004567058]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"SIwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":5.8183920000000004E-3},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":5.8183920000000004E-3}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":14.29869834},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.7275879999999997E-3},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.11054944799999999},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":14.417975375999999}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":15.370252199999999},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.27637362000000004},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},15.678626975999999]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":29.615615279999997},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15418738800000001},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.5826026240000002},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},31.569047481189187]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":2.3612974200000001},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.6182763999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":6.6528000000000004E-2},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.47128975200000001},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},3.1419401251891896]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.05700788},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.2001156000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":9.6940800000000008E-2},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.42183342000000001},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},1.8244254451891893]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.0667052000000001},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":2.6182763999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.15871680000000002},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.36074030399999996},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},1.8289872571891894]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.0667052000000001},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":3.7819548000000001E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.2404512},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.32873914799999998},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},1.8903572851891894]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.06185654},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":5.5274723999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.35164800000000002},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.31710236400000003},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},2.0025238171891893]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.05700788},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.4366683999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.51654240000000007},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.31710236400000003},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},2.1916615171891891]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":3.00132054},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13673221199999999},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.76317120000000005},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.293828796},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},4.4116949371891891]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":3.2679968399999999},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.142550604},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.90335520000000014},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.29673799200000001},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},4.8272828251891893]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.05700788},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15709658400000001},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.99839520000000015},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.32292075600000003},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},2.7520626091891893]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.05700788},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.17455176},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0934352000000001},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.33164834399999993},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},2.873285373189189]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.05700788},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18909774000000001},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1884752000000001},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.34328512799999999},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},2.9945081371891886]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.05700788},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.20364372},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2873168000000001},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.35492191200000001},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},3.1195325011891892]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.05700788},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21818970000000001},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.3823567999999999},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.35492191200000001},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},3.2291184811891886]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.0667052000000001},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.235644876},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4816736000000001},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.37528628400000003},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},3.3759521491891897]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.0860998400000001},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.25019085600000002},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.5767135999999999},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.38401387200000003},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},3.51366035718919]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1054944799999999},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.26473683600000003},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.6755552},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.39274146000000004},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},3.6551701651891886]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.1103431399999999},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.288010404},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7264016000000002},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.39274146000000004},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0.2166421891891892},3.7341387931891887]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.16000578000000001},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.29964718800000001},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.760616},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.40728744},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":4.7911253378378385E-2},2.6754676613783785]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.401469048},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.9977408000000001},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.54692884799999997},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.9461386959999998]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.55565643600000003},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":2.0300544},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.75639096000000006},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.3421017960000001]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"SIwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPOHFEXDI","EPODSEXDI","EPHYDEXROGom","EPHYDEXDABum","EPBIONUEne","EPSOLNUNaa","EPBIONUAdd","EPHYDNUROGom","EPHYDNUDABu2","EPHYDNUDABu3","EPHYDNUDABu4","EPHYDNUDABe1","EPHYDNUDABe2","EPHYDNUDABe3","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCCLSGGUwSIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},0,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":20.420400000000019},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},20.420400000000019,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":195.76},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},195.76,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":828.22739999999988},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},828.22739999999988,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},0,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.63139015120286235},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.82996200000000009},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0.33903100000000003},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":8.0784324119265882},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":5.2791969999999999},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},6.4481900000000003,8.7098225631294497,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":10.175235500309714},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":10.244242774973428},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":2.8788471171607974},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":5.4054000000000055},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":39.881176876950839},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},5.4054000000000055,63.179502269394774,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":29.890666695673087},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":71.482796590585707},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":2.3708152729559511},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.95482199999999984},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":33.264000000000038},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":10.098040514908236},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},34.218822000000038,113.84231907412298,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":10.843122192044534},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":22.31211203244828},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":7.1124458188678519},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":1.231582},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":21.57540000000002},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.2291527031723097},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.8774860000000002},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},29.68446800000002,46.496832746532981,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.96350867004367458},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.058879893065342},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":7.1124458188678519},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":1.5636939999999997},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":21.57540000000002},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":8.8814091275698939},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":8.9255100000000009},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},32.064604000000017,18.016243509546761,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0.9416107457245001},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.1513217884916815},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":7.4087977279873458},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.66056},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":22.453200000000024},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":6.5454768638802783},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.2246630000000001},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},25.338423000000024,16.047207126083805,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":5.8394464851131783E-2},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.058879893065342},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":1.9474554027852453},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":3.8608020000000001},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":11.550000000000011},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0.92463985437713969},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},15.410802000000011,3.9893696150788589,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":4.5109724097499306},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":16.468698949640441},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":3.203497},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":24.347400000000022},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":16.862511028509417},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":4.4973499999999991},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},320.48247000000015,378.42182387899788,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":0}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},0]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.1306565613409312},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":25.774016250758457},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":5.5385301503303355},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":3.2301278766114137},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},112.57401806885764]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.1306565613409312},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":25.774016250758457},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":5.5385301503303355},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":3.2301278766114137},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},112.57401806885764]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":7.8079304376379737},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":17.949265373880401},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.1306565613409312},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":25.774016250758457},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":5.5385301503303355},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":3.2301278766114137},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},138.33121388037603]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":7.8079304376379737},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":17.949265373880401},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":19.183277368334679},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":75.94030135124126},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.1306565613409312},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":25.774016250758457},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":5.5385301503303355},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":3.2301278766114137},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},233.45479259995196]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":23.459000200548427},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":5.2126301085997824},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":7.8079304376379737},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":17.949265373880401},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":19.183277368334679},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":75.94030135124126},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":9.1306565613409312},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":25.774016250758457},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":5.5385301503303355},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":3.2301278766114137},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},233.45479259995196]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":25.101130214586821},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0.52821318433811126},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":7.1518323414521419},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":16.091622768267317},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":16.985601810948836},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":7.8079304376379737},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":17.949265373880401},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":19.183277368334679},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":75.94030135124126},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":5.670839481699339},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},192.41001433238688]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.24966000000000005},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":7.1656797366769845E-3},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":7.1656797366769845E-3},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0.24966000000000005}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0.42209184},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0.61320000000000008},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":2.7867503133351987},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":8.1893482704879839E-2},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0.73682287199999985},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":1.5426684804531738},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},4.4113122764932529,1.772114712]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.1762839999999999},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":8.3157584999999994},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.369523445734707},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0.26257574400000006},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.18118933048454663},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":2.1138065696585842},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":9.649716407999998},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.7710707210263714},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.1660537295601816},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},11.601643796464389,23.404334651999996]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":18.782754000000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":38.346462000000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.369523445734707},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.4326870400000007},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.70633128832958858},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":11.8017336734846},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":17.626045931999993},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.7925677602364023},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.1660537295601816},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},21.83620989734548,77.187948971999987]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":23.432088960000002},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":48.9847155},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.369523445734707},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":6.5991462720000014},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.392189205982957},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":20.756818018691508},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":18.194198507999992},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":2.8335145015888421},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.1660537295601816},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},31.518098901558194,97.210149239999993]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":23.698392960000003},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.282883999999996},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.369523445734707},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":8.5723257600000036},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.7944909397706794},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":26.772059158802108},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":20.624382377999993},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.1109286742516229},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.1660537295601816},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},38.213055948119305,102.17798509799999]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":24.030607200000002},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.686062999999997},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":5.369523445734707},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":11.221251648000004},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.3339642570890748},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":34.846037759542106},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":23.671544435999994},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.4569286386797402},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.1660537295601816},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},47.172507830605817,108.60946628399999]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":24.115824479999997},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":49.812535499999989},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":2.6713977006681189},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":11.568778368000004},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.5182245931750549},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":35.964364281365484},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":24.017762411999996},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":3.4538576330783073},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":1.1660537295601816},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},45.773897937847146,109.51490075999999]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0.13,0.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,223.39,33.82,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,23.7,0,365.06,0,0,14.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,314.86,0,365.06,0,0,26.89,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,314.86,0,365.06,0,0,16.54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,314.86,0,365.06,0,0,18.21,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,314.86,0,362.27,0,0,20.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,314.86,0,365.03,0,0,16.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIwSecElcOut",280,"MESSAGE","Int_V2","SIwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0.31,0,0.16,17.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,12.82,0,0.16,17.91,0,0,0,0,27.06,0,0,0,0,0,0,0,0,0.09,175.08,0,0,0,9.01,0,0,3.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0.16,17.91,0,0,0,0,27.06,36.17,52.89,0,0,0,0,0,0,0.09,175.08,0,0,0,9.01,0,0,3.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0.16,17.91,85.56,0,12.83,0,27.06,36.17,52.89,22.81,0,0,0,0,0,0.09,175.08,0,0,0,9.01,0,0,3.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0.16,17.91,85.56,0,12.83,0,27.06,36.17,52.89,22.81,38.61,0,0,0,0,0.09,113.67,0,0,0,9.01,0,0,3.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0.16,17.91,85.56,0,12.83,0,27.06,36.17,52.89,22.81,38.61,48.09,170.21,0,0,0.09,171.19,0,0,0,9.01,0,0,3.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0.16,17.91,85.56,0,12.83,0,27.06,36.17,52.89,22.81,38.61,48.09,170.21,0,0,0.09,175.08,0,0,0,9.01,0,0,3.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIwTerElcOut",313,"MESSAGE","Int_V2","SIwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,33.14,5.5,31.7,0.49,0.11,0,0,0,0,20.95,0.95,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,242.84,169.1,2.2000000000000002,0.48,0.09,3.34,0,0,0,58.51,1.24,1.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,523.84,437.32,2.1800000000000002,1.34,0.28999999999999998,10.87,0,0,0,67.17,1.0900000000000001,1.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,647.76,558.72,2.1800000000000002,3.65,0.54,21.01,0,0,0,68.150000000000006,1.1100000000000001,1.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,661.42,564.4,2.2000000000000002,5.42,0.81,31.18,0,0,0,79.37,1.29,1.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,666.22,567.71,2.29,6.28,0.99,36.33,0,0,0,83.41,1.35,1.04,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,795.71,570,0,39.270000000000003,1.91,42.72,0,0,0,162.5,2.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPOHFEXDI","EPODSEXDI","EPHYDEXROGom","EPHYDEXDABum","EPBIONUEne","EPSOLNUNaa","EPBIONUAdd","EPHYDNUROGom","EPHYDNUDABu2","EPHYDNUDABu3","EPHYDNUDABu4","EPHYDNUDABe1","EPHYDNUDABe2","EPHYDNUDABe3","EPHYDNUDADAM","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNCCLSGGUwSIw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,16,5,6,50,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,16,5,6,50,0,0,0,0,40,0,0,0,0,0,0,0,0,130.9,206,0,0,0,11.6,0,0,14.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,16,0,6,50,100,0,15,0,40,90,95,0,0,0,0,0,0,130.9,206,0,0,0,18,0,0,14.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,16,0,6,50,100,0,15,0,40,90,95,34.799999999999997,80,0,0,0,0,130.9,206,0,0,0,18,0,0,14.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,16,0,6,50,100,0,15,0,40,90,95,34.799999999999997,80,0,0,0,0,130.9,206,0,0,0,18,0,0,14.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,16,0,6,50,100,0,15,0,40,90,95,34.799999999999997,80,85.5,323.39999999999998,0,0,130.9,206,0,0,0,18,0,0,14.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,16,0,6,50,100,0,15,0,40,90,95,34.799999999999997,80,85.5,323.39999999999998,0,0,130.9,206,0,0,0,18,0,0,14.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,6,50,100,0,15,0,40,90,95,34.799999999999997,80,85.5,323.39999999999998,0,0,0,0,0,0,0,184.29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.708333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,33.57,8,38.36,0.57999999999999996,0.31,0,0,0,0,22.04,7.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,149.07,96.3,76.34,0.55000000000000004,1.77,3.82,0,0,0,47.99,27.32,5.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,176.57,108.49,76.34,1.22,1.77,4.99,0,0,0,64,27.27,5.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,445.41,363.89,76.34,3.63,4.58,20.260000000000002,0,0,0,97.85,27.12,5.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,692.95,612.52,76.34,15.89,11.81,44.34,0,0,0,97.66,17.73,5.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,729.1,642.96,76.34,22.65,17.149999999999999,63.2,0,0,0,109.64,30.39,5.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,735.52,646.85,76.34,27.74,19.149999999999999,77.400000000000006,0,0,0,119.01,32.78,5.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,833.68,651.65,0,57.62,0.97,77.44,0,0,0,169,2.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.75,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0.32,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,7.5,0,0,0,0,0,0,0,0,0,7.0000000000000007E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,2.67,0,36.72,0,0.97,0,0,0,0,4.3600000000000003,12,5.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,88.4,85.17,0,0.7,1.05,4.91,0,0,0,11.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,109.57,112.24,0,9.11,4.3600000000000003,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,2.64,1.26,0,1.68,2.2599999999999998,4.67,0,0,0,3.65,12.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,2.74,1.37,0,1.68,1.29,4.67,0,0,0,3.65,0.91,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,2.58,1.37,0,1.75,2.4,4.8600000000000003,0,0,0,2.69,1.77,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,12.36,0,0,3.89,4.63,5.27,0,0,0,6.93,6.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SIwFinaleElc",478,"MESSAGE","Int_V2","SIwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,37.200000000000003,0,0.6,21.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,96.8,0,2.4,49.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,171.3,0,3.9,60.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,559.70000000000005,0,22.8,67.900000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,563.20000000000005,0,30,74.900000000000006,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,566.6,0,37.4,81.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,570,0,43.6,85.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-2537.19,0,-4269.22,-3696.79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-3759.39,0,-5923.14,-5269.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-2334.12,0,-1619.08,-3227.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1186.67,0,-1593.48,-1798.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1463.65,0,-1770.85,-2103.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1212.77,0,-1653.05,-1781.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1121.8,0,-1554.33,-1646.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1469.2,0,-1653.49,-2545.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1364.38,0,-2147.39,-1289.7,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1288.18,0,-1626.77,-1857.51,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1053.71,0,-1635.74,-1550.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1024.81,0,-1637.69,-1521.14,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1033.98,0,-1647,-1532.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1052.02,0,-1658.56,-1554.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1043.3800000000001,0,-1666.19,-1546.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1045.0999999999999,0,-1696.7,-1565.47,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1049.74,0,-1708.52,-1573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1083.52,0,-1726.23,-1611.69,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1117.1199999999999,0,-1680.69,-1632.15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1100.49,0,-1955.55,-1648.35,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1119.6300000000001,0,-2111.71,-1670.57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1181.95,0,-2460.7600000000002,-1745.78,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",4.916666666666667,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBwPrimaire",544,"MESSAGE","Int_V2","TBwPrimaire",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"Biomass","Coal","Gas","Nuclear","Crude","Diesel","HFO",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RawTBw","index":25,"n_rows":548,"n_cols":54,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[null,null,"TBw",{"$f":"C1&\"Primaire\"","v":"TBwPrimaire"},{"$f":"SUMIF(RawAll!$A$15:$A$4100,D1,RawAll!$B$15:$B$4100)","v":3876}]
["Fuel Cent",{"$f":"C1&\"SecElcOut\"","v":"TBwSecElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B2,$B$247:$B$637)+3)","v":283},{"$f":"MID(INDIRECT(D$6&$C2),3,1)","v":"I"},{"$f":"MID(INDIRECT(E6&$C$2),3,1)","v":"Z"},{"$f":"MID(INDIRECT(F6&$C$2),3,1)","v":"G"},{"$f":"MID(INDIRECT(G6&$C$2),3,1)","v":"O"},"O","H","G","S","W","G","S","S","G","H","H","H","O","O","G","G","C","G","H","B","W","W","S","T","T","N","","","","","","","","","","","","","","","","","","",""]
["Fuel Decent",{"$f":"C1&\"TerElcOut\"","v":"TBwTerElcOut"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B3,$B$247:$B$637)+3)","v":316},{"$f":"MID(INDIRECT(D$6&$C3),3,3)","v":"ran"},{"$f":"MID(INDIRECT(E6&$C$3),3,1)","v":"i"},{"$f":"MID(INDIRECT(F6&$C$3),3,1)","v":"O"},"i","O","H","S",{"$f":"MID(INDIRECT(K6&$C$3),3,1)","v":"S"},"S","i","O","S","S","S","","","","","","","","",""]
["Export",{"$f":"C1&\"FinaleElc\"","v":"TBwFinaleElc"},481,{"$f":"MID(INDIRECT(D$6&$C4),1,3)","v":"Ele"},{"$f":"MID(INDIRECT(E$6&$C4),1,3)","v":"Exp"},"Urb","Rur",""]
["Primary",{"$f":"C1&\"Primaire\"","v":"TBwPrimaire"},250,{"$f":"LEFT(INDIRECT(D$6&$C5),3)","v":"Bio"},"Coa","Gas","Nuc","Cru","Die","HFO","0","0","0"]
[null,null,{"$f":"MID(C7,2,LEN(C7)-3)","v":"C"},{"$f":"MID(D7,2,LEN(D7)-3)","v":"D"},"E","F","G","H","I","J","K","L","M","N","O","P","Q","R","S","T","U","V","W","X","Y","Z","AA","AB","AC","AD","AE","AF","AG","AH","AI","AJ","AK","AL","AM","AN","AO","AP","AQ","AR","AS","AT","AU","AV","AW","AX","AY","AZ"]
[null,null,{"$f":"ADDRESS(ROW(),COLUMN())","v":"$C$7"},{"$f":"ADDRESS(ROW(),COLUMN())","v":"$D$7"},"$E$7","$F$7","$G$7","$H$7","$I$7","$J$7","$K$7","$L$7","$M$7","$N$7","$O$7","$P$7","$Q$7","$R$7","$S$7","$T$7","$U$7","$V$7","$W$7","$X$7","$Y$7","$Z$7","$AA$7","$AB$7","$AC$7","$AD$7","$AE$7","$AF$7","$AG$7","$AH$7","$AI$7","$AJ$7","$AK$7","$AL$7","$AM$7","$AN$7","$AO$7","$AP$7","$AQ$7","$AR$7","$AS$7","$AT$7","$AU$7","$AV$7","$AW$7","$AX$7","$AY$7","$AZ$7"]
[null,null,1,{"$f":"C8+1","v":2},{"$f":"D8+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,{"$f":"$C$1&\"SecTotCap\"","v":"TBwSecTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B9,$B$247:$B$637)+3)","v":349}]
[null,{"$f":"$C$1&\"TerTotCap\"","v":"TBwTerTotCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B10,$B$247:$B$637)+3)","v":382}]
[null,{"$f":"$C$1&\"SecNewCap\"","v":"TBwSecNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B11,$B$247:$B$637)+3)","v":415}]
[null,{"$f":"$C$1&\"TerNewCap\"","v":"TBwTerNewCap"},{"$f":"MAX(12,SUMIF($A$247:$A$637,B12,$B$247:$B$637)+3)","v":448}]
[]
[null,null,null,"O&M Sec","Ann.Inv Sec","Fuel Sec","CO2 Sec","Total Costs Sec","Total Gen Sec","avg cost sec",null,"O&M Ter","Ann.Inv Ter","Fuel Ter","CO2 Ter","Total Costs Ter","Total Generation Ter","avg cost ter",null,"Total O&M","Total Inv.","Total Fuel","Total CO2","Total Gen","Ann.Dom.Trans Inv","Ann.Trans Inv","Import costs","Export Revenues","Total Costs","Consumption","avg cost",null,"LumpInv Sec","LumpInv Ter","LumpInv.Dom.Trans","LumpInv Trans","Total lumpInv"]
[null,null,null,"million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $","million $","million $","million $","million $","million $","Mwyr","$/kwyr","$/MWh","million $","million $","million $","million $","million $"]
[null,{"$f":"B44","v":1},{"$f":"C44","v":2010},{"$f":"BA73","v":13.183393109069158},{"$f":"BA189","v":0},{"$f":"N44","v":10.708789999999999},{"$f":"P44","v":0},{"$f":"SUM(D16:G16)","v":23.892183109069158},{"$f":"SUM(OFFSET($D$1,$C$2+$B16,0,1,50))","v":11.12},{"$f":"H16/I16*1000","v":2148.5776177220469},{"$f":"J16/8.76","v":245.27141754817887},{"$f":"P102","v":1.0182186},{"$f":"Y218","v":0.46269817728257095},null,null,{"$f":"SUM(L16:O16)","v":1.4809167772825709},{"$f":"SUM(OFFSET($E$1,$C$3+$B16,0,1,50))","v":185.5},{"$f":"P16/(Q16+eps)*1000","v":7.9833788528449432},{"$f":"R16/8.76","v":0.91134461790467391},{"$f":"L16+D16","v":14.201611709069159},{"$f":"M16+E16","v":0.46269817728257095},10.708789999999999,0,25.373099886351728,{"$f":"Z218","v":0},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD143:$DP143)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD170:$DP170)","v":198.66811778884204},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD198:$DP198)","v":0},{"$f":"SUM(X16:AA16)-AB16","v":224.04121767519376},{"$f":"SUM(OFFSET($D$1,$C$4+$B16,0,1,50))","v":185.5},{"$f":"AC16/AD16*1000","v":1207.7693675212602},{"$f":"AE16/8.76","v":137.87321547046349},{"$f":"BA131","v":0},{"$f":"P160","v":0},{"$f":"Z160","v":0},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD116:$DP116)","v":0},{"$f":"SUM(AG16:AJ16)","v":0}]
[null,{"$f":"B45","v":2},2011,{"$f":"BA74","v":13.233325109069158},{"$f":"BA190","v":5.07293926597176},{"$f":"N45","v":27.060169999999996},{"$f":"P45","v":0},{"$f":"SUM(D17:G17)","v":45.36643437504091},12.649999999999999,{"$f":"H17/I17*1000","v":3586.2793972364361},{"$f":"J17/8.76","v":409.39262525530091},{"$f":"P103","v":2.6842181759999999},{"$f":"Y219","v":6.1144573301035914},null,null,{"$f":"SUM(L17:O17)","v":8.7986755061035922},{"$f":"SUM(OFFSET($E$1,$C$3+$B17,0,1,50))","v":215.3},40.867048331142229,{"$f":"R17/8.76","v":4.6651881656555059},{"$f":"L17+D17","v":15.917543285069158},11.187396596075352,27.060169999999996,0,54.165109881144502,{"$f":"Z219","v":0.72280949999999999},{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD144:$DP144)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD171:$DP171)","v":571.98265706662085},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD199:$DP199)","v":1138.3209434768173},{"$f":"SUM(X17:AA17)-AB17","v":-511.45036702905202},{"$f":"SUM(OFFSET($D$1,$C$4+$B17,0,1,50))","v":215.3},{"$f":"AC17/AD17*1000","v":-2375.524231440093},{"$f":"AE17/8.76","v":-271.17856523288731},{"$f":"BA132","v":50.652000000000001},{"$f":"P161","v":0},{"$f":"Z161","v":7.9247915806398215},{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD117:$DP117)","v":0},58.576791580639821]
[null,3,2012,13.583393109069158,12.889343387199352,57.809059999999995,0,84.281796496268498,15.37,5483.5261220734228,625.97330160655508,6.3944128080000002,13.309823454261096,null,null,19.704236262261098,252.99999999999997,77.882356764752075,8.8906799959762637,19.977805917069158,26.199166841460446,57.809059999999995,0,103.9860327585296,1.6924319999999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD145:$DP145)","v":0},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD172:$DP172)","v":630.56021303747377},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD200:$DP200)","v":1740.5260264073252},-1004.2873486113218,253,-3969.5152119024578,-453.1410059249381,73.2,0,10.630817974029029,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD118:$DP118)","v":0},83.830817974029031]
[null,4,2013,15.911297521529864,16.646489031059687,189.27258999999998,0,221.83037655258954,137.1,1618.0187932355184,184.70534169355233,4.947572664,13.309823454261096,null,null,18.257396118261095,278.60000000000002,65.532649381212366,7.4808960480836033,20.858870185529863,29.956312485320783,189.27258999999998,0,240.08777267085063,4.3649985000000004,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD146:$DP146)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD173:$DP173)","v":733.59687915387565},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD201:$DP201)","v":802.56968182068181},179.60602562411304,278.60000000000002,644.67345880873302,73.592860594604232,37.514137499999997,0,29.301679761956692,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD119:$DP119)","v":45},111.81581726195668]
[null,5,2014,17.412793940395787,32.594712156533546,55.629449999999999,0,105.63695609692934,38.51,2743.1045467912058,313.13978844648472,5.8595679720000007,22.333688914550763,null,null,28.193256886550763,306.70000000000005,91.924541524719643,10.493669123826443,23.272361912395787,54.928401071084309,55.629449999999999,0,133.8302129834801,10.224522203999999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD147:$DP147)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD174:$DP174)","v":540.45299877796742},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD202:$DP202)","v":548.64834040370908},139.98545068180704,306.70000000000005,456.42468432281385,52.103274466074645,164.70995310000015,0,64.243073888789041,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD120:$DP120)","v":0},228.95302698878919]
[null,6,2015,23.792122357989427,122.01112565767046,349.07450999999998,0,494.87775801565988,423.53,1168.4597502317663,133.38581623650302,3.4097461920000001,22.333688914550763,null,null,25.743435106550763,336.79999999999995,76.435377392477463,8.7254997023376095,27.201868549989427,144.34481457222122,349.07450999999998,0,520.62119312221068,22.324271766000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD148:$DP148)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD175:$DP175)","v":124.62640034490217},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD203:$DP203)","v":239.62772557753067},432.07019677565086,336.79999999999995,1282.8687552721228,146.44620493974006,892.8,0,132.66011785510284,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD121:$DP121)","v":0},1025.4601178551029]
[null,7,2016,23.792122357989427,122.01112565767046,346.48325999999997,0,492.28650801565988,423.53,1162.3415295626282,132.68738921947812,3.2698840320000002,23.087712099719553,null,null,26.357596131719554,368.8,71.468536146976319,8.1585086925772057,27.062006389989428,145.09883775739002,346.48325999999997,0,518.64410414737938,33.852628428000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD149:$DP149)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD176:$DP176)","v":342.40208378088897},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD204:$DP204)","v":532.30592687850117},366.71894659783584,368.8,994.35723047135525,113.51109936887617,0,0,126.39543865102851,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD122:$DP122)","v":0},126.39543865102851]
[null,8,2017,19.353999157989428,152.52634383579874,139.85645,0,311.73679299378819,194.21000000000004,1605.153148621534,183.23666080154499,3.1106078999999998,23.917661957876014,null,null,27.028269857876012,402.90000000000003,67.084313371072639,7.6580266405334063,22.464607057989426,176.44400579367476,139.85645,0,338.7650628516642,46.109582759999995,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD150:$DP150)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD177:$DP177)","v":730.90448771961053},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD205:$DP205)","v":1127.796653752976},-7.8914633016327116,402.9,-19.586655005293402,-2.2359195211522147,332.80799999999999,0,134.38369099260646,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD123:$DP123)","v":0},467.19169099260648]
[null,9,2018,21.295565557989427,152.52634383579874,225.23045999999999,0,399.05236939378813,305.02999999999997,1308.2397449227556,149.34243663501775,2.9678172119999999,24.793077465044242,null,null,27.760894677044242,438.99999999999994,63.236662133056676,7.2187970471525889,24.263382769989427,177.31942130084298,225.23045999999999,0,426.81326407083236,58.571835575999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD151:$DP151)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD178:$DP178)","v":662.72723011509231},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD206:$DP206)","v":895.92182451545079},256.31656236654237,439,583.8646067574997,66.651210817066172,0,0,136.63455750379831,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD124:$DP124)","v":0},136.63455750379831]
[null,10,2019,17.100751957989431,152.52634383579874,32.294379999999997,0,201.92147579378815,65.600000000000009,3078.0712773443311,351.37799969684147,2.8302730560000002,25.75409693577032,null,null,28.58436999177032,477.31,59.886384092458684,6.8363452160340961,19.93102501398943,178.28044077156906,32.294379999999997,0,230.50584578555848,71.327303549999996,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD152:$DP152)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD179:$DP179)","v":474.72400560642996},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD207:$DP207)","v":487.84351674630307},292.83969531575394,477.3,613.53382634769321,70.03810803055859,0,0,139.84933126567384,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD125:$DP125)","v":0},139.84933126567384]
[null,11,2020,17.100751957989431,152.52634383579874,29.136509999999998,0,198.76360579378814,65.600000000000009,3029.933015149209,345.8827642864394,2.632130316,26.169501077975141,null,null,28.801631393975143,517.9,55.612340979762536,6.3484407511144445,19.732882273989432,178.6958449137739,29.136509999999998,0,227.56523718776327,84.641180351999992,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD153:$DP153)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD180:$DP180)","v":393.80626553680281},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD208:$DP208)","v":0},710.13874019663467,517.90000000000009,1371.1889171589778,156.52841520079656,0,0,145.97165475296799,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD126:$DP126)","v":0},145.97165475296799]
[null,12,2021,17.100751957989431,152.52634383579874,30.69126,0,200.31835579378816,65.600000000000009,3053.6334724662825,348.58829594363954,2.7924710040000003,28.813367746938752,null,null,31.605838750938752,557.29000000000008,56.713450358649197,6.4741381687955704,19.89322296198943,181.33971158273749,30.69126,0,231.9241945447269,96.419605668000003,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD154:$DP154)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD181:$DP181)","v":418.72609485121058},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD209:$DP209)","v":0},751.19595218400605,557.29999999999995,1347.9202443639083,153.87217401414478,0,0,129.13715962149325,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD127:$DP127)","v":0},129.13715962149325]
[null,13,2022,17.100751957989431,152.52634383579874,32.335840000000005,0,201.96293579378818,65.600000000000009,3078.7032895394536,351.45014720770018,2.9609674200000002,31.586856126414091,null,null,34.547823546414094,599.08999999999992,57.667167780863352,6.5830100206465012,20.06171937798943,184.11319996221283,32.335840000000005,0,236.51075934020227,108.77238082199999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD155:$DP155)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD182:$DP182)","v":449.13231190099157},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD210:$DP210)","v":0},798.54150918326241,599.1,1332.9018681075986,152.15774750086743,0,0,135.43425831834799,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD128:$DP128)","v":0},135.43425831834799]
[null,14,2023,17.100751957989431,152.52634383579874,34.063340000000004,0,203.69043579378817,65.600000000000009,3105.0371310028681,354.45629349347809,3.1500714240000001,34.659409628798642,null,null,37.809481052798645,643.19999999999993,58.783397158287961,6.7104334655579869,20.250823381989431,187.18575346459738,34.063340000000004,0,241.49991684658681,121.64503000199998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD156:$DP156)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD183:$DP183)","v":482.72420069302473},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD211:$DP211)","v":0},849.99520466168008,643.20000000000005,1321.5099574963931,150.85730108406315,0,0,141.13409112939729,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD129:$DP129)","v":0},141.13409112939729]
[null,15,2024,17.132911957989428,164.18980416617399,35.873759999999997,0,217.19647612416341,81.680000000000007,2659.1145460842727,303.55188882240554,3.3787716840000002,39.337931277795334,null,null,42.716702961795335,689.7,61.93519350612727,7.0702275691926113,20.511683641989428,203.52773544396933,35.873759999999997,0,259.91317908595875,134.35176478199998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD157:$DP157)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD184:$DP184)","v":499.76674031728982},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD212:$DP212)","v":0},898.15774130531713,689.7,1302.244079027573,148.65799988899235,127.20514999999999,0,139.31502671446236,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD130:$DP130)","v":0},266.52017671446237]
[null,16,2025,24.274540001413754,194.0517125600384,45.341799999999992,0,263.66805256145216,130.23000000000002,2024.6337446168479,231.12257358639818,3.9752710199999997,43.012709700133563,null,null,46.987980720133564,738.90000000000009,63.591799593311194,7.2593378531177164,28.249811021413755,237.06442226017197,45.341799999999992,0,310.65603328158574,147.90444400199999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD158:$DP158)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD185:$DP185)","v":495.48687560145646},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD213:$DP213)","v":0},958.17341000511078,738.9,1296.7565435175409,148.03156889469645,309.65622187500026,0,148.58985414243762,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD131:$DP131)","v":0},458.24607601743787]
[null,17,2026,31.08278230952186,217.92893143035141,51.594889999999999,0,300.60660373987326,169.06,1778.1060199921524,202.98013926851056,4.1128164720000004,46.982283369760104,null,null,51.095099841760103,790.70999999999992,64.619266028144224,7.3766285420255961,35.195598781521859,264.91121480011151,51.594889999999999,0,351.70170358163335,162.639716214,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD159:$DP159)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD186:$DP186)","v":502.96189189704586},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD214:$DP214)","v":0},1021.4293688127477,790.7,1291.8039317222051,147.46620225139327,247.59735000000018,0,161.55565354923186,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD132:$DP132)","v":0},409.15300354923204]
[null,{"$f":"B61","v":18},2027,38.741397401413757,244.79387962064817,57.910130000000002,0,341.44540702206189,212.74,1604.989221688737,183.21794768136266,4.0771197720000005,51.199099260353762,null,null,55.276219032353765,845.1,65.407903244231079,7.4666556214875666,42.81851717341376,295.99297888100193,57.910130000000002,0,396.72162605441565,178.01612932200001,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD160:$DP160)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD187:$DP187)","v":513.73575049586896},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD215:$DP215)","v":0},1092.5995629923532,845.09999999999991,1292.8642326261429,147.58724116736792,278.57892562500024,0,168.58504092533119,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD133:$DP133)","v":0},447.16396655033145]
[null,19,2028,45.786341412224573,269.50187801351075,65.021540000000016,0,380.30975942573531,252.92000000000002,1503.6761008450708,171.6525229275195,4.345667604,55.731924615096389,null,null,60.077592219096388,902.1,66.597486108447413,7.6024527521058696,50.132009016224572,325.23380262860712,65.021540000000016,0,440.38735164483171,193.6460415,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD161:$DP161)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD188:$DP188)","v":529.29538973197759},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD216:$DP216)","v":0},1167.454839996878,902.1,1294.1523556112161,147.73428717023015,256.21220625000024,0,171.36437254124939,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD134:$DP134)","v":0},427.57657879124963]
[null,20,2029,53.138120963575922,295.28373586329849,72.445889999999991,0,420.8677468268744,294.85000000000002,1427.396122865438,162.94476288418241,4.6352982240000005,60.579594354279465,null,null,65.214892578279461,962,67.790948625365445,7.7386927654526767,57.773419187575925,355.86333021757798,72.445889999999991,0,486.08263940515383,209.87953256999998,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD162:$DP162)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD189:$DP189)","v":545.42332148030039},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD217:$DP217)","v":0},1245.5115505755227,961.99999999999989,1294.7105515338076,147.79800816595977,267.34770562500023,0,177.98193487485668,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD135:$DP135)","v":0},445.32964049985691]
[null,21,2030,59.236258163575918,316.67477008835203,78.91801000000001,0,454.82903825192795,329.63,1379.816880295871,157.51334249952865,4.9304460240000001,65.045355649867403,null,null,69.975801673867409,1013.1000000000001,69.070971940752827,7.8848141484877656,64.166704187575917,381.72012573821945,78.91801000000001,0,524.80483992579536,223.38078927599997,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD163:$DP163)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD190:$DP190)","v":558.92125181150709},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD218:$DP218)","v":0},1311.2329381333711,1013.1,1294.2778976738439,147.74861845591826,221.81659500000018,0,148.02606422821742,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD136:$DP136)","v":0},369.8426592282176]
[null,22,2031,74.677036573904772,328.55491726081061,92.767910000000001,0,495.99986383471537,421.78000000000003,1175.968191556535,134.24294424161357,5.0402172240000001,62.847054896324032,null,null,67.887272120324027,1076.9000000000001,63.039532101117679,7.1962936188490501,79.717253797904775,391.40197215713465,92.767910000000001,0,563.88713595503941,228.066604818,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD164:$DP164)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD191:$DP191)","v":534.56704818818127},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD219:$DP219)","v":0},1330.6468460812894,1076.8999999999999,1235.6271205137798,141.05332425956391,123.19244437500011,0,51.374686629980403,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD137:$DP137)","v":0},174.56713100498052]
[null,23,2040,110.7948981785144,246.84664689833912,641.22172999999998,0,998.86327507685348,1301.48,767.48261600397507,87.61217077670949,8.5356474840000001,50.859834831284452,null,null,59.395482315284454,1866.6899999999998,31.818610650384521,3.6322614897699226,119.3305456625144,297.70648172962359,641.22172999999998,0,1058.258757392138,250.745280342,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD165:$DP165)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD192:$DP192)","v":475.60603947886619},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD220:$DP220)","v":11.71178472022066},1777.0243496128519,1866.6999999999998,951.96033085811973,108.67127064590409,2563.8679095575021,0,2362.1381292031265,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD138:$DP138)","v":0},4926.0060387606281]
[null,24,2050,155.36255110750221,264.62811023034624,1891.0213799999999,0,2311.0120413378481,3057.7799999999997,755.78100495714148,86.276370428897437,15.470825472000001,59.316318769972639,null,null,74.787144241972641,3439.4,21.744241507749958,2.4822193501997671,170.83337657950221,323.94442900031891,1891.0213799999999,0,2385.7991855798209,290.84826819599999,{"$f":"SUMIF(TransRaw!$DD$142:$DP$142,$C$1,TransRaw!$DD166:$DP166)","v":4.1260571200685439},{"$f":"SUMIF(TransRaw!$DD$169:$DP$169,$C$1,TransRaw!$DD193:$DP193)","v":359.79601428138932},{"$f":"SUMIF(TransRaw!$DD$197:$DP$197,$C$1,TransRaw!$DD221:$DP221)","v":4.4364344990984197},3036.1330906781805,3439.4,882.75079684775847,100.77063890956147,3311.9278039833371,0,4396.8406683072126,{"$f":"SUMIF(TransRaw!$DD$115:$DP$115,$C$1,TransRaw!$DD139:$DP139)","v":0},7708.7684722905497]
[]
[]
[null,null,null,0,3.0353400000000001,1.77,0,2.3125348800000003,2.3358715199999995,2.5440091200000001]
[{"$f":"$C$1&\"Fuel Costs\"","v":"TBwFuel Costs"},{"$f":"ROW()","v":43},"Million $",{"$f":"OFFSET(D$1,$C$5-1,0)","v":"Biomass"},{"$f":"OFFSET(E$1,$C$5-1,0)","v":"Coal"},"Gas","Nuclear","Crude","Diesel","HFO",0,0,0,"Total","CO2","CO2 costs"]
[null,1,{"$f":"OFFSET($C$1,$C$5+$B44,0)","v":2010},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(D$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(E$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(F$1,$C$5+$B44,0)/1000","v":0.90349999999999986},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(G$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(H$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(I$1,$C$5+$B44,0)/1000","v":9.8052899999999994},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(J$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(K$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(L$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B44,(540-462+1),1))*OFFSET(M$1,$C$5+$B44,0)/1000","v":0},{"$f":"SUM(D44:M44)","v":10.708789999999999},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B44+$C$5,0,1,7))","v":38.06661686879999},{"$f":"O44*OtherParams!C4","v":0}]
[null,{"$f":"B44+1","v":2},{"$f":"OFFSET($C$1,$C$5+$B45,0)","v":2011},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(D$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(E$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(F$1,$C$5+$B45,0)/1000","v":2.6194999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(G$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(H$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(I$1,$C$5+$B45,0)/1000","v":24.440669999999997},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(J$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(K$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(L$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B45,(540-462+1),1))*OFFSET(M$1,$C$5+$B45,0)/1000","v":0},{"$f":"SUM(D45:M45)","v":27.060169999999996},{"$f":"SUMPRODUCT($D$42:$J$42,OFFSET($D$1,B45+$C$5,0,1,7))","v":96.885975662399971},{"$f":"O45*OtherParams!C5","v":0}]
[null,{"$f":"B45+1","v":3},2012,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(D$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(E$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(F$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(G$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(H$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(I$1,$C$5+$B46,0)/1000","v":57.809059999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(J$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(K$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(L$1,$C$5+$B46,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B46,(540-462+1),1))*OFFSET(M$1,$C$5+$B46,0)/1000","v":0},57.809059999999995,195.41901136319996,{"$f":"O46*OtherParams!C6","v":0}]
[null,4,2013,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(D$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(E$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(F$1,$C$5+$B47,0)/1000","v":140.04575},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(G$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(H$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(I$1,$C$5+$B47,0)/1000","v":49.226839999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(J$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(K$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(L$1,$C$5+$B47,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B47,(540-462+1),1))*OFFSET(M$1,$C$5+$B47,0)/1000","v":0},189.27258999999998,929.11818708480007,{"$f":"O47*OtherParams!C7","v":0}]
[null,5,2014,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(D$1,$C$5+$B48,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(E$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(F$1,$C$5+$B48,0)/1000","v":1.95E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(G$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(H$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(I$1,$C$5+$B48,0)/1000","v":52.75094},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(J$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(K$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(L$1,$C$5+$B48,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B48,(540-462+1),1))*OFFSET(M$1,$C$5+$B48,0)/1000","v":0},55.629449999999999,178.42663183679997,{"$f":"O48*OtherParams!C8","v":0}]
[null,6,2015,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(D$1,$C$5+$B49,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(E$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(F$1,$C$5+$B49,0)/1000","v":305.96474999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(G$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(H$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(I$1,$C$5+$B49,0)/1000","v":40.250749999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(J$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(K$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(L$1,$C$5+$B49,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B49,(540-462+1),1))*OFFSET(M$1,$C$5+$B49,0)/1000","v":0},349.07450999999998,1802.3956160399998,{"$f":"O49*OtherParams!C9","v":0}]
[null,7,2016,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(D$1,$C$5+$B50,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(E$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(F$1,$C$5+$B50,0)/1000","v":305.96474999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(G$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(H$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(I$1,$C$5+$B50,0)/1000","v":37.659500000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(J$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(K$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(L$1,$C$5+$B50,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B50,(540-462+1),1))*OFFSET(M$1,$C$5+$B50,0)/1000","v":0},346.48325999999997,1793.6360978399998,{"$f":"O50*OtherParams!C10","v":0}]
[null,8,2017,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(D$1,$C$5+$B51,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(E$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(F$1,$C$5+$B51,0)/1000","v":102.21250000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(G$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(H$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(I$1,$C$5+$B51,0)/1000","v":34.784939999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(J$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(K$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(L$1,$C$5+$B51,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B51,(540-462+1),1))*OFFSET(M$1,$C$5+$B51,0)/1000","v":0},139.85645,674.25277231679991,{"$f":"O51*OtherParams!C11","v":0}]
[null,9,2018,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(D$1,$C$5+$B52,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(E$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(F$1,$C$5+$B52,0)/1000","v":190.27449999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(G$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(H$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(I$1,$C$5+$B52,0)/1000","v":32.09695},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(J$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(K$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(L$1,$C$5+$B52,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B52,(540-462+1),1))*OFFSET(M$1,$C$5+$B52,0)/1000","v":0},225.23045999999999,1144.765432104,{"$f":"O52*OtherParams!C12","v":0}]
[null,10,2019,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(D$1,$C$5+$B53,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(E$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(F$1,$C$5+$B53,0)/1000","v":1.95E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(G$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(H$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(I$1,$C$5+$B53,0)/1000","v":29.415869999999998},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(J$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(K$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(L$1,$C$5+$B53,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B53,(540-462+1),1))*OFFSET(M$1,$C$5+$B53,0)/1000","v":0},32.294379999999997,99.544250606399984,{"$f":"O53*OtherParams!C13","v":0}]
[null,11,2020,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(D$1,$C$5+$B54,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(E$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(F$1,$C$5+$B54,0)/1000","v":1.95E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(G$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(H$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(I$1,$C$5+$B54,0)/1000","v":26.257999999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(J$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(K$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(L$1,$C$5+$B54,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B54,(540-462+1),1))*OFFSET(M$1,$C$5+$B54,0)/1000","v":0},29.136509999999998,88.869317759999987,{"$f":"O54*OtherParams!C14","v":0}]
[null,12,2021,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(D$1,$C$5+$B55,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(E$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(F$1,$C$5+$B55,0)/1000","v":1.95E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(G$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(H$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(I$1,$C$5+$B55,0)/1000","v":27.812750000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(J$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(K$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(L$1,$C$5+$B55,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B55,(540-462+1),1))*OFFSET(M$1,$C$5+$B55,0)/1000","v":0},30.69126,94.125028679999986,{"$f":"O55*OtherParams!C15","v":0}]
[null,13,2022,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(D$1,$C$5+$B56,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(E$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(F$1,$C$5+$B56,0)/1000","v":1.95E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(G$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(H$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(I$1,$C$5+$B56,0)/1000","v":29.457330000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(J$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(K$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(L$1,$C$5+$B56,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B56,(540-462+1),1))*OFFSET(M$1,$C$5+$B56,0)/1000","v":0},32.335840000000005,99.684402897599981,{"$f":"O56*OtherParams!C16","v":0}]
[null,14,2023,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(D$1,$C$5+$B57,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(E$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(F$1,$C$5+$B57,0)/1000","v":1.95E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(G$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(H$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(I$1,$C$5+$B57,0)/1000","v":31.184830000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(J$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(K$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(L$1,$C$5+$B57,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B57,(540-462+1),1))*OFFSET(M$1,$C$5+$B57,0)/1000","v":0},34.063340000000004,105.52408169759998,{"$f":"O57*OtherParams!C17","v":0}]
[null,15,2024,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(D$1,$C$5+$B58,0)/1000","v":2.8590099999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(E$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(F$1,$C$5+$B58,0)/1000","v":1.95E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(G$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(H$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(I$1,$C$5+$B58,0)/1000","v":32.995249999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(J$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(K$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(L$1,$C$5+$B58,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B58,(540-462+1),1))*OFFSET(M$1,$C$5+$B58,0)/1000","v":0},35.873759999999997,111.64406507999998,{"$f":"O58*OtherParams!C18","v":0}]
[null,16,2025,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(D$1,$C$5+$B59,0)/1000","v":8.8651400000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(E$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(F$1,$C$5+$B59,0)/1000","v":1.95E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(G$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(H$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(I$1,$C$5+$B59,0)/1000","v":36.457159999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(J$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(K$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(L$1,$C$5+$B59,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B59,(540-462+1),1))*OFFSET(M$1,$C$5+$B59,0)/1000","v":0},45.341799999999992,123.34678139519997,{"$f":"O59*OtherParams!C19","v":0}]
[null,17,2026,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(D$1,$C$5+$B60,0)/1000","v":13.66713},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(E$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(F$1,$C$5+$B60,0)/1000","v":1.95E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(G$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(H$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(I$1,$C$5+$B60,0)/1000","v":37.908259999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(J$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(K$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(L$1,$C$5+$B60,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B60,(540-462+1),1))*OFFSET(M$1,$C$5+$B60,0)/1000","v":0},51.594889999999999,128.25211158719998,{"$f":"O60*OtherParams!C20","v":0}]
[null,18,2027,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(D$1,$C$5+$B61,0)/1000","v":19.070250000000001},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(E$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(F$1,$C$5+$B61,0)/1000","v":1.95E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(G$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(H$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(I$1,$C$5+$B61,0)/1000","v":38.82038},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(J$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(K$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(L$1,$C$5+$B61,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B61,(540-462+1),1))*OFFSET(M$1,$C$5+$B61,0)/1000","v":0},57.910130000000002,131.33546199359998,{"$f":"O61*OtherParams!C21","v":0}]
[null,19,2028,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(D$1,$C$5+$B62,0)/1000","v":24.039560000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(E$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(F$1,$C$5+$B62,0)/1000","v":1.95E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(G$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(H$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(I$1,$C$5+$B62,0)/1000","v":40.962480000000006},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(J$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(K$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(L$1,$C$5+$B62,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B62,(540-462+1),1))*OFFSET(M$1,$C$5+$B62,0)/1000","v":0},65.021540000000016,138.57666370559997,{"$f":"O62*OtherParams!C22","v":0}]
[null,20,2029,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(D$1,$C$5+$B63,0)/1000","v":29.225069999999995},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(E$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(F$1,$C$5+$B63,0)/1000","v":1.95E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(G$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(H$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(I$1,$C$5+$B63,0)/1000","v":43.201320000000003},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(J$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(K$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(L$1,$C$5+$B63,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B63,(540-462+1),1))*OFFSET(M$1,$C$5+$B63,0)/1000","v":0},72.445889999999991,146.14488743039999,{"$f":"O63*OtherParams!C23","v":0}]
[null,{"$f":"B63+1","v":21},2030,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(D$1,$C$5+$B64,0)/1000","v":33.527450000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(E$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(F$1,$C$5+$B64,0)/1000","v":1.95E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(G$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(H$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(I$1,$C$5+$B64,0)/1000","v":45.37106},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(J$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(K$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(L$1,$C$5+$B64,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B64,(540-462+1),1))*OFFSET(M$1,$C$5+$B64,0)/1000","v":0},78.91801000000001,153.47952400319997,{"$f":"O64*OtherParams!C24","v":0}]
[null,22,2031,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(D$1,$C$5+$B65,0)/1000","v":45.473440000000004},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(E$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(F$1,$C$5+$B65,0)/1000","v":1.6250000000000001E-2},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(G$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(H$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(I$1,$C$5+$B65,0)/1000","v":47.278220000000005},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(J$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(K$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(L$1,$C$5+$B65,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B65,(540-462+1),1))*OFFSET(M$1,$C$5+$B65,0)/1000","v":0},92.767910000000001,159.90882939839997,{"$f":"O65*OtherParams!C25","v":0}]
[null,23,2040,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(D$1,$C$5+$B66,0)/1000","v":59.223289999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(E$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(F$1,$C$5+$B66,0)/1000","v":502.98950000000002},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(G$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(H$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(I$1,$C$5+$B66,0)/1000","v":79.008939999999996},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(J$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(K$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(L$1,$C$5+$B66,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B66,(540-462+1),1))*OFFSET(M$1,$C$5+$B66,0)/1000","v":0},641.22172999999998,3006.4417495968,{"$f":"O66*OtherParams!C26","v":0}]
[null,24,2050,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(D$1,$C$5+$B67,0)/1000","v":59.223289999999992},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(E$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(F$1,$C$5+$B67,0)/1000","v":1692.223},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(G$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(H$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(I$1,$C$5+$B67,0)/1000","v":139.57508999999999},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(J$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(K$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(L$1,$C$5+$B67,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B67,(540-462+1),1))*OFFSET(M$1,$C$5+$B67,0)/1000","v":0},1891.0213799999999,9687.9294883248003,{"$f":"O67*OtherParams!C27","v":0}]
[null,25,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(D$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(E$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(F$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(G$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(H$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(I$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(J$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(K$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(L$1,$C$5+$B68,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B68,(540-462+1),1))*OFFSET(M$1,$C$5+$B68,0)/1000","v":0},0,0,{"$f":"O68*OtherParams!C28","v":0}]
[null,26,0,{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&D$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(D$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&E$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(E$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&F$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(F$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&G$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(G$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&H$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(H$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&I$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(I$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&J$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(J$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&K$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(K$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&L$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(L$1,$C$5+$B69,0)/1000","v":0},{"$f":"SUMIF(TechCosts!$D$590:$D$668,$C$1&M$43,OFFSET(TechCosts!$M$590,0,$B69,(540-462+1),1))*OFFSET(M$1,$C$5+$B69,0)/1000","v":0},0,0]
[]
[]
[{"$f":"$C$1&\"Sec O&M Costs\"","v":"TBwSec O&M Costs"},{"$f":"ROW()","v":72},"Million $",{"$f":"OFFSET(D$1,$C$2-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$2-1,0)","v":"EBZ"},"EPGASEXGT","EPODSEXDI","EPOHFEXDI","EPHYDEXDANan","EPGASNCCAI","EPSOLNUIPP","EPWNDNUIPP","EPGASNUIPP","EPSOLNUCEB","EPSOLNUAFD","EPGASNCMar","EPHYDNUDAAdj","EPHYDNUDAKet","EPHYDNUDATet","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBNGwTBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET(AY$1,$C$2-1,0)","v":0},0,"Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B73,0)","v":2010},{"$f":"(OFFSET(D$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.22782558753929436},{"$f":"(OFFSET(H$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B73,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D73:AZ73)","v":13.183393109069158}]
[null,{"$f":"B73+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B74,0)","v":2011},{"$f":"(OFFSET(D$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.22782558753929436},{"$f":"(OFFSET(H$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":4.9931999999999997E-2},{"$f":"(OFFSET(K$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B74,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D74:AZ74)","v":13.233325109069158}]
[null,{"$f":"B74+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0.22782558753929436},{"$f":"(OFFSET(H$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B75,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},13.583393109069158]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":1.499055},{"$f":"(OFFSET(K$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":1.056675},{"$f":"(OFFSET(N$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B76,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},15.911297521529864]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0.36622198240636045},{"$f":"(OFFSET(I$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B77,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.412793940395787]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(Q$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B78,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},23.792122357989427]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":6.7455503999999991},{"$f":"(OFFSET(Q$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B79,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},23.792122357989427]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":2.2532472000000001},{"$f":"(OFFSET(Q$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B80,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},19.353999157989428]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":4.1948136000000007},{"$f":"(OFFSET(Q$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B81,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},21.295565557989427]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B82,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.100751957989431]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B83,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.100751957989431]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B84,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.100751957989431]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B85,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.100751957989431]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B86,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.100751957989431]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":4.7887794854633805},{"$f":"(OFFSET(G$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.2159999999999994E-2},{"$f":"(OFFSET(S$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":4.0537358270270278},{"$f":"(OFFSET(AB$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B87,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},17.132911957989428]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.2159999999999994E-2},{"$f":"(OFFSET(S$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":12.566230394594596},{"$f":"(OFFSET(AB$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B88,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},24.274540001413754]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.2159999999999994E-2},{"$f":"(OFFSET(S$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":19.374472702702704},{"$f":"(OFFSET(AB$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B89,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},31.08278230952186]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.2159999999999994E-2},{"$f":"(OFFSET(S$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":27.0330877945946},{"$f":"(OFFSET(AB$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B90,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},38.741397401413757]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.2159999999999994E-2},{"$f":"(OFFSET(S$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":34.078031805405416},{"$f":"(OFFSET(AB$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B91,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},45.786341412224573]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.2159999999999994E-2},{"$f":"(OFFSET(S$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":41.429811356756765},{"$f":"(OFFSET(AB$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B92,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},53.138120963575922]
[null,{"$f":"B92+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":3.4179129613201389},{"$f":"(OFFSET(G$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0.4},{"$f":"(OFFSET(L$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.2159999999999994E-2},{"$f":"(OFFSET(S$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":47.527948556756762},{"$f":"(OFFSET(AB$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B93,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},59.236258163575918]
[null,{"$f":"B93+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":2.2787228797571042},{"$f":"(OFFSET(G$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":4.4400000000000009E-2},{"$f":"(OFFSET(L$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":3.2159999999999994E-2},{"$f":"(OFFSET(S$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":3.4905918388977216E-3},{"$f":"(OFFSET(W$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":64.463517048648654},{"$f":"(OFFSET(AB$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B94,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},74.677036573904772]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.5120000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":7.5047724536301014E-2},{"$f":"(OFFSET(W$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":18.824520470588237},{"$f":"(OFFSET(X$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":83.955463929729746},{"$f":"(OFFSET(AB$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B95,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},110.7948981785144]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":7.8005660536601225},{"$f":"(OFFSET(J$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":5.4179999999999999E-2},{"$f":"(OFFSET(R$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":8.5120000000000001E-2},{"$f":"(OFFSET(S$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0.10122716332803393},{"$f":"(OFFSET(W$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":63.365993960784309},{"$f":"(OFFSET(X$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":83.955463929729746},{"$f":"(OFFSET(AB$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B96,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},155.36255110750221]
[null,25,0,{"$f":"(OFFSET(D$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B97,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[null,26,0,{"$f":"(OFFSET(D$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(P$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$G$6:$G$668)+OFFSET(P$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Q$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$G$6:$G$668)+OFFSET(Q$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(R$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$G$6:$G$668)+OFFSET(R$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(S$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$G$6:$G$668)+OFFSET(S$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(T$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$G$6:$G$668)+OFFSET(T$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(U$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$G$6:$G$668)+OFFSET(U$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(V$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$G$6:$G$668)+OFFSET(V$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(W$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$G$6:$G$668)+OFFSET(W$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(X$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$G$6:$G$668)+OFFSET(X$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Y$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$G$6:$G$668)+OFFSET(Y$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(Z$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$G$6:$G$668)+OFFSET(Z$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AA$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$G$6:$G$668)+OFFSET(AA$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AB$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$G$6:$G$668)+OFFSET(AB$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AC$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$G$6:$G$668)+OFFSET(AC$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AD$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$G$6:$G$668)+OFFSET(AD$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AE$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$G$6:$G$668)+OFFSET(AE$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AF$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$G$6:$G$668)+OFFSET(AF$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AG$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$G$6:$G$668)+OFFSET(AG$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AH$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$G$6:$G$668)+OFFSET(AH$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AI$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$G$6:$G$668)+OFFSET(AI$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AJ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$G$6:$G$668)+OFFSET(AJ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AK$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$G$6:$G$668)+OFFSET(AK$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AL$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$G$6:$G$668)+OFFSET(AL$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AM$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$G$6:$G$668)+OFFSET(AM$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AN$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$G$6:$G$668)+OFFSET(AN$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AO$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$G$6:$G$668)+OFFSET(AO$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AP$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$G$6:$G$668)+OFFSET(AP$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AQ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$G$6:$G$668)+OFFSET(AQ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AR$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$G$6:$G$668)+OFFSET(AR$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AS$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$G$6:$G$668)+OFFSET(AS$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AT$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$G$6:$G$668)+OFFSET(AT$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AU$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$G$6:$G$668)+OFFSET(AU$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AV$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$G$6:$G$668)+OFFSET(AV$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AW$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$G$6:$G$668)+OFFSET(AW$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AX$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$G$6:$G$668)+OFFSET(AX$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AY$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$G$6:$G$668)+OFFSET(AY$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$72,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(AZ$1,$C$2+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$G$6:$G$668)+OFFSET(AZ$1,$C$9+$B98,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$72,TechCosts!$H$6:$H$668))/1000","v":0},0]
[]
[]
[{"$f":"$C$1&\"Ter O&M Costs\"","v":"TBwTer O&M Costs"},{"$f":"ROW()","v":101},"Million $",{"$f":"OFFSET(D$1,$C$3-1,0)","v":"ETrans"},{"$f":"OFFSET(E$1,$C$3-1,0)","v":"EDist"},"EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","Total"]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B102,0)","v":2010},{"$f":"(OFFSET(D$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.49456331999999997},{"$f":"(OFFSET(G$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.4366683999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0.43928859599999998},{"$f":"(OFFSET(O$1,$C$3+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B102,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D102:O102)","v":1.0182186}]
[null,{"$f":"B102+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B103,0)","v":2011},{"$f":"(OFFSET(D$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":1.4303547000000001},{"$f":"(OFFSET(G$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.21528050400000001},{"$f":"(OFFSET(I$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.0385829719999999},{"$f":"(OFFSET(O$1,$C$3+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B103,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"SUM(D103:O103)","v":2.6842181759999999}]
[null,{"$f":"B103+1","v":3},2012,{"$f":"(OFFSET(D$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":3.4473972600000002},{"$f":"(OFFSET(G$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.40728744},{"$f":"(OFFSET(I$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.5397281080000003},{"$f":"(OFFSET(O$1,$C$3+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B104,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},6.3944128080000002]
[null,4,2013,{"$f":"(OFFSET(D$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":2.24492958},{"$f":"(OFFSET(G$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.30837477600000002},{"$f":"(OFFSET(I$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.394268308},{"$f":"(OFFSET(O$1,$C$3+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B105,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.947572664]
[null,5,2014,{"$f":"(OFFSET(D$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":2.74919022},{"$f":"(OFFSET(G$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11054944799999999},{"$f":"(OFFSET(I$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.31173119999999999},{"$f":"(OFFSET(J$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.6880971040000001},{"$f":"(OFFSET(O$1,$C$3+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B106,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.8595679720000007]
[null,6,2015,{"$f":"(OFFSET(D$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48001734000000001},{"$f":"(OFFSET(G$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.34927199999999997},{"$f":"(OFFSET(J$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.5106361480000001},{"$f":"(OFFSET(O$1,$C$3+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B107,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.4097461920000001]
[null,7,2016,{"$f":"(OFFSET(D$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48001734000000001},{"$f":"(OFFSET(G$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.8548292000000006E-2},{"$f":"(OFFSET(I$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.38396160000000001},{"$f":"(OFFSET(J$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.3273568},{"$f":"(OFFSET(O$1,$C$3+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B108,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.2698840320000002]
[null,8,2017,{"$f":"(OFFSET(D$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48001734000000001},{"$f":"(OFFSET(G$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":6.9820703999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.41960160000000002},{"$f":"(OFFSET(J$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.1411682559999998},{"$f":"(OFFSET(O$1,$C$3+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B109,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.1106078999999998]
[null,9,2018,{"$f":"(OFFSET(D$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48486599999999996},{"$f":"(OFFSET(G$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":7.5639096000000003E-2},{"$f":"(OFFSET(I$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.45524160000000002},{"$f":"(OFFSET(J$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.952070516},{"$f":"(OFFSET(O$1,$C$3+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B110,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.9678172119999999]
[null,10,2019,{"$f":"(OFFSET(D$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.48486599999999996},{"$f":"(OFFSET(G$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":8.4366683999999997E-2},{"$f":"(OFFSET(I$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.49515840000000005},{"$f":"(OFFSET(J$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.7658819720000001},{"$f":"(OFFSET(O$1,$C$3+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B111,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.8302730560000002]
[null,11,2020,{"$f":"(OFFSET(D$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.45092538000000004},{"$f":"(OFFSET(G$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":9.0185075999999989E-2},{"$f":"(OFFSET(I$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.53460000000000008},{"$f":"(OFFSET(J$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.5564198599999999},{"$f":"(OFFSET(O$1,$C$3+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B112,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.632130316]
[null,12,2021,{"$f":"(OFFSET(D$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.42183342000000001},{"$f":"(OFFSET(G$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.10182186},{"$f":"(OFFSET(I$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.61348320000000001},{"$f":"(OFFSET(J$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.6553325240000001},{"$f":"(OFFSET(O$1,$C$3+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B113,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.7924710040000003]
[null,13,2022,{"$f":"(OFFSET(D$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.38789280000000004},{"$f":"(OFFSET(G$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.11636784},{"$f":"(OFFSET(I$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.69664320000000013},{"$f":"(OFFSET(J$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.76006358},{"$f":"(OFFSET(O$1,$C$3+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B114,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},2.9609674200000002]
[null,14,2023,{"$f":"(OFFSET(D$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.35395218000000001},{"$f":"(OFFSET(G$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.13382301599999999},{"$f":"(OFFSET(I$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.79168320000000003},{"$f":"(OFFSET(J$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.870613028},{"$f":"(OFFSET(O$1,$C$3+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B115,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.1500714240000001]
[null,15,2024,{"$f":"(OFFSET(D$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.32486022000000003},{"$f":"(OFFSET(G$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.15127819200000001},{"$f":"(OFFSET(I$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0.91856159999999998},{"$f":"(OFFSET(J$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":1.984071672},{"$f":"(OFFSET(O$1,$C$3+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B116,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.3787716840000002]
[null,16,2025,{"$f":"(OFFSET(D$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.67396373999999992},{"$f":"(OFFSET(G$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.16873336799999999},{"$f":"(OFFSET(I$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.0321343999999999},{"$f":"(OFFSET(J$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.1004395119999999},{"$f":"(OFFSET(O$1,$C$3+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B117,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},3.9752710199999997]
[null,17,2026,{"$f":"(OFFSET(D$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.54789857999999991},{"$f":"(OFFSET(G$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.18037015199999998},{"$f":"(OFFSET(I$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.1590128000000002},{"$f":"(OFFSET(J$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.2255349400000002},{"$f":"(OFFSET(O$1,$C$3+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B118,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.1128164720000004]
[null,18,2027,{"$f":"(OFFSET(D$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.23273567999999997},{"$f":"(OFFSET(G$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.200734524},{"$f":"(OFFSET(I$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.2930192000000003},{"$f":"(OFFSET(J$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.350630368},{"$f":"(OFFSET(O$1,$C$3+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B119,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.0771197720000005]
[null,19,2028,{"$f":"(OFFSET(D$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.20364371999999997},{"$f":"(OFFSET(G$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.22109889599999999},{"$f":"(OFFSET(I$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.4393808000000001},{"$f":"(OFFSET(J$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.481544188},{"$f":"(OFFSET(O$1,$C$3+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B120,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.345667604]
[null,20,2029,{"$f":"(OFFSET(D$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.17455176},{"$f":"(OFFSET(G$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.24728165999999999},{"$f":"(OFFSET(I$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.5980976000000002},{"$f":"(OFFSET(J$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.615367204},{"$f":"(OFFSET(O$1,$C$3+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B121,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.6352982240000005]
[null,{"$f":"B121+1","v":21},2030,{"$f":"(OFFSET(D$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0.17455176},{"$f":"(OFFSET(G$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.28510120799999999},{"$f":"(OFFSET(I$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.7477856000000001},{"$f":"(OFFSET(J$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.7230074559999999},{"$f":"(OFFSET(O$1,$C$3+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B122,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},4.9304460240000001]
[null,{"$f":"B122+1","v":22},2031,{"$f":"(OFFSET(D$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.30255638400000001},{"$f":"(OFFSET(I$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":1.8575568000000002},{"$f":"(OFFSET(J$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":2.88010404},{"$f":"(OFFSET(O$1,$C$3+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B123,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},5.0402172240000001]
[null,23,2040,{"$f":"(OFFSET(D$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.52365528000000006},{"$f":"(OFFSET(I$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":3.2147280000000005},{"$f":"(OFFSET(J$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":4.7972642039999993},{"$f":"(OFFSET(O$1,$C$3+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B124,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},8.5356474840000001]
[null,24,2050,{"$f":"(OFFSET(D$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0.96585307200000003},{"$f":"(OFFSET(I$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":6.0683040000000004},{"$f":"(OFFSET(J$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":8.4366684000000003},{"$f":"(OFFSET(O$1,$C$3+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B125,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},15.470825472000001]
[null,25,0,{"$f":"(OFFSET(D$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$G$6:$G$668)+OFFSET(D$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(E$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$G$6:$G$668)+OFFSET(E$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(F$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$G$6:$G$668)+OFFSET(F$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(G$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$G$6:$G$668)+OFFSET(G$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(H$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$G$6:$G$668)+OFFSET(H$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(I$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$G$6:$G$668)+OFFSET(I$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(J$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$G$6:$G$668)+OFFSET(J$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(K$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$G$6:$G$668)+OFFSET(K$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(L$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$G$6:$G$668)+OFFSET(L$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(M$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$G$6:$G$668)+OFFSET(M$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(N$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$G$6:$G$668)+OFFSET(N$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$101,TechCosts!$H$6:$H$668))/1000","v":0},{"$f":"(OFFSET(O$1,$C$3+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$G$6:$G$668)+OFFSET(O$1,$C$10+$B126,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$101,TechCosts!$H$6:$H$668))/1000","v":0},0]
[{"$f":"$C$1&\"Sec Lumpy Investment Costs\"","v":"TBwSec Lumpy Investment Costs"},{"$f":"ROW()","v":130},"Million $",{"$f":"OFFSET(D$1,$C$11-1,0)","v":"IMIelc"},{"$f":"OFFSET(E$1,$C$11-1,0)","v":"EBZ"},"EPGASEXGT","EPODSEXDI","EPOHFEXDI","EPHYDEXDANan","EPGASNCCAI","EPSOLNUIPP","EPWNDNUIPP","EPGASNUIPP","EPSOLNUCEB","EPSOLNUAFD","EPGASNCMar","EPHYDNUDAAdj","EPHYDNUDAKet","EPHYDNUDATet","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBNGwTBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"Total","multiplier"]
[null,{"$f":"B132+1","v":3},2012,{"$f":"OFFSET(D$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":73.2},{"$f":"OFFSET(L$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B133,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B133,540-6+1,1))/1000","v":0},73.2,{"$f":"C133-C132","v":1}]
[null,7,2016,{"$f":"OFFSET(D$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B137,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B137,540-6+1,1))/1000","v":0},0,1]
[null,10,2019,{"$f":"OFFSET(D$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B140,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B140,540-6+1,1))/1000","v":0},0,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B143,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B143,540-6+1,1))/1000","v":0},0,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B144,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B144,540-6+1,1))/1000","v":0},0,1]
[null,17,2026,{"$f":"OFFSET(D$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":247.59735000000018},{"$f":"OFFSET(AB$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B147,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B147,540-6+1,1))/1000","v":0},247.59735000000018,1]
[null,{"$f":"B151+1","v":22},2031,{"$f":"OFFSET(D$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":123.19244437500011},{"$f":"OFFSET(AB$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B152,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B152,540-6+1,1))/1000","v":0},123.19244437500011,1]
[null,25,0,{"$f":"OFFSET(D$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Y$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Z$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AA$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AB$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AC$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AD$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AE$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AF$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AG$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AH$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AI$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AJ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AK$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AL$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AM$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AN$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AO$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AP$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AQ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AR$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AS$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AT$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AU$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AV$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AW$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AX$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AY$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},{"$f":"OFFSET(AZ$1,$C$11+$B155,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$130,OFFSET(TechCosts!$M$6,0,$B155,540-6+1,1))/1000","v":0},0]
[null,null,null,{"$f":"IF(OR(LEFT(D159,2)=\"ED\",LEFT(D159,2)=\"ET\"),1,0)","v":1},{"$f":"IF(OR(LEFT(E159,2)=\"ED\",LEFT(E159,2)=\"ET\"),1,0)","v":1},0,1,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"B161+1","v":3},2012,{"$f":"OFFSET(D$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":10.630817974029029},{"$f":"OFFSET(F$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":48.633651000000008},{"$f":"OFFSET(O$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B162,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B162,540-6+1,1))/1000","v":0},48.633651000000008,10.630817974029029,1]
[null,6,2015,{"$f":"OFFSET(D$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":31.657099257419816},{"$f":"OFFSET(E$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":12.748577760159712},{"$f":"OFFSET(F$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":88.254440837523319},{"$f":"OFFSET(N$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B165,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B165,540-6+1,1))/1000","v":0},0,132.66011785510284,1]
[null,9,2018,{"$f":"OFFSET(D$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":21.295731400397127},{"$f":"OFFSET(E$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":17.454710618227899},{"$f":"OFFSET(F$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":3.1328630392632202},{"$f":"OFFSET(H$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0.906389},{"$f":"OFFSET(I$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":8.085000000000008},{"$f":"OFFSET(J$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":94.751252445910055},{"$f":"OFFSET(N$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B168,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B168,540-6+1,1))/1000","v":0},8.9913890000000087,136.63455750379831,1]
[null,13,2022,{"$f":"OFFSET(D$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":21.346826557141863},{"$f":"OFFSET(E$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":16.454657385888407},{"$f":"OFFSET(F$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":6.6044139746630055},{"$f":"OFFSET(H$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0.80260399999999987},{"$f":"OFFSET(I$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":18.84960000000002},{"$f":"OFFSET(J$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":91.028360400654719},{"$f":"OFFSET(N$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":54.895345999999996},{"$f":"OFFSET(O$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B172,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B172,540-6+1,1))/1000","v":0},74.547550000000015,135.43425831834799,1]
[null,14,2023,{"$f":"OFFSET(D$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":22.248291108281215},{"$f":"OFFSET(E$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":17.614382983055211},{"$f":"OFFSET(F$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":7.4934697020214873},{"$f":"OFFSET(H$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0.91330800000000001},{"$f":"OFFSET(I$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":21.57540000000002},{"$f":"OFFSET(J$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":93.777947336039375},{"$f":"OFFSET(N$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":6.4831029999999989},{"$f":"OFFSET(O$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B173,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B173,540-6+1,1))/1000","v":0},28.97181100000002,141.13409112939729,1]
[null,18,2027,{"$f":"OFFSET(D$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":29.445408901183207},{"$f":"OFFSET(E$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":22.992820535133141},{"$f":"OFFSET(F$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":9.2292451697213806},{"$f":"OFFSET(H$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":1.9165629999999998},{"$f":"OFFSET(I$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":31.878000000000032},{"$f":"OFFSET(J$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":106.91756631929346},{"$f":"OFFSET(N$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":7.5140339999999997},{"$f":"OFFSET(O$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B177,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B177,540-6+1,1))/1000","v":0},41.308597000000034,168.58504092533119,1]
[null,{"$f":"B179+1","v":21},2030,{"$f":"OFFSET(D$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":23.839540275474548},{"$f":"OFFSET(E$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":23.413010968889228},{"$f":"OFFSET(F$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":8.3825254293799674},{"$f":"OFFSET(H$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":2.1172140000000002},{"$f":"OFFSET(I$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":35.620200000000033},{"$f":"OFFSET(J$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":92.390987554473668},{"$f":"OFFSET(N$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":6.3723990000000006},{"$f":"OFFSET(O$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B180,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B180,540-6+1,1))/1000","v":0},44.109813000000031,148.02606422821742,1]
[null,24,2050,{"$f":"OFFSET(D$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":74.139072436618193},{"$f":"OFFSET(E$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":68.835596857922354},{"$f":"OFFSET(F$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":10.922684650404202},{"$f":"OFFSET(H$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":5.5490379999999995},{"$f":"OFFSET(I$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":96.973800000000097},{"$f":"OFFSET(J$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":285.78671288577647},{"$f":"OFFSET(N$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":50.100479},{"$f":"OFFSET(O$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B183,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B183,540-6+1,1))/1000","v":0},1526.2331700000009,4396.8406683072126,{"$f":"C183-C182","v":10}]
[]
[null,{"$f":"B189+1","v":2},{"$f":"OFFSET($C$1,$C$2+$B190,0)","v":2011},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C132>$C190-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ132)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUM(D190:AZ190)","v":5.07293926597176}]
[null,{"$f":"B190+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C133>$C191-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ133)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},12.889343387199352]
[null,9,2018,{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":3.7571456438603343},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":1.7326624062926561},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":14.215560719181198},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C139>$C197-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ139)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},152.52634383579874]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":3.7571456438603343},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":1.7326624062926561},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":14.215560719181198},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C140>$C198-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ140)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},152.52634383579874]
[null,14,2023,{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":3.7571456438603343},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":1.7326624062926561},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":14.215560719181198},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C144>$C202-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ144)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},152.52634383579874]
[null,17,2026,{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":3.7571456438603343},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":11.663460330375267},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":1.7326624062926561},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":67.95468798335861},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C147>$C205-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ147)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},217.92893143035141]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":5.07293926597176},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":7.8164041212275919},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":3.7571456438603343},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":89.416413501136915},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":11.663460330375267},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":1.7326624062926561},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":145.30949241630566},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C150>$C208-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ150)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},295.28373586329849]
[null,24,2050,{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$I$6:$I$668)),D$131:D154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$I$6:$I$668)),E$131:E154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$I$6:$I$668)),F$131:F154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$I$6:$I$668)),G$131:G154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$I$6:$I$668)),H$131:H154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$I$6:$I$668)),I$131:I154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$I$6:$I$668)),J$131:J154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$I$6:$I$668)),K$131:K154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$I$6:$I$668)),L$131:L154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$I$6:$I$668)),M$131:M154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$I$6:$I$668)),N$131:N154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$I$6:$I$668)),O$131:O154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$I$6:$I$668)),P$131:P154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$I$6:$I$668)),Q$131:Q154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$188,TechCosts!$J$6:$J$668)","v":30.515218178128261},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$I$6:$I$668)),R$131:R154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$188,TechCosts!$J$6:$J$668)","v":13.68618189685438},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$I$6:$I$668)),S$131:S154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$I$6:$I$668)),T$131:T154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$I$6:$I$668)),U$131:U154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$I$6:$I$668)),V$131:V154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$188,TechCosts!$J$6:$J$668)","v":6.0371147852105231},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$I$6:$I$668)),W$131:W154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$188,TechCosts!$J$6:$J$668)","v":37.353556076038529},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$I$6:$I$668)),X$131:X154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$I$6:$I$668)),Y$131:Y154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Y$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$I$6:$I$668)),Z$131:Z154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Z$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$I$6:$I$668)),AA$131:AA154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AA$188,TechCosts!$J$6:$J$668)","v":177.03603929411457},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$I$6:$I$668)),AB$131:AB154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AB$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$I$6:$I$668)),AC$131:AC154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AC$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$I$6:$I$668)),AD$131:AD154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AD$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$I$6:$I$668)),AE$131:AE154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AE$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$I$6:$I$668)),AF$131:AF154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AF$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$I$6:$I$668)),AG$131:AG154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AG$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$I$6:$I$668)),AH$131:AH154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AH$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$I$6:$I$668)),AI$131:AI154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AI$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$I$6:$I$668)),AJ$131:AJ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AJ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$I$6:$I$668)),AK$131:AK154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AK$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$I$6:$I$668)),AL$131:AL154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AL$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$I$6:$I$668)),AM$131:AM154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AM$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$I$6:$I$668)),AN$131:AN154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AN$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$I$6:$I$668)),AO$131:AO154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AO$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$I$6:$I$668)),AP$131:AP154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AP$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$I$6:$I$668)),AQ$131:AQ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AQ$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$I$6:$I$668)),AR$131:AR154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AR$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$I$6:$I$668)),AS$131:AS154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AS$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$I$6:$I$668)),AT$131:AT154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AT$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$I$6:$I$668)),AU$131:AU154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AU$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$I$6:$I$668)),AV$131:AV154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AV$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$I$6:$I$668)),AW$131:AW154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AW$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$I$6:$I$668)),AX$131:AX154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AX$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$I$6:$I$668)),AY$131:AY154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AY$188,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$131:$C154>$C212-SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$I$6:$I$668)),AZ$131:AZ154)*SUMIF(TechCosts!$D$6:$D$668,$C$1&AZ$188,TechCosts!$J$6:$J$668)","v":0},264.62811023034624]
[]
[null,1,{"$f":"OFFSET($C$1,$C$2+$B218,0)","v":2010},{"$f":"D160*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"E160*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"F160*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"G160*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"H160*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"I160*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"J160*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"K160*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"L160*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"M160*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"N160*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":0.46269817728257095},{"$f":"O160*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"P160*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"Q160*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"R160*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"S160*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"T160*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"U160*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"V160*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"W160*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"X160*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMIF($D$158:$X$158,0,$D218:$X218)","v":0.46269817728257095},{"$f":"SUMIF($D$158:$X$158,1,$D218:$X218)","v":0}]
[null,{"$f":"B219+1","v":3},2012,{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":1.6924319999999999},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.63373600007950903},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.33064493642095233},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":12.345442517760635},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C162>$C220-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X162)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},13.309823454261096,1.6924319999999999]
[null,6,2015,{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":5.4099657600000004},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":4.7944575},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.63373600007950903},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.33064493642095233},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":7.2437058799923415},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":12.119848506},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":14.125602098057959},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C165>$C223-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X165)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},22.333688914550763,22.324271766000003]
[null,10,2019,{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":13.067204400000001},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":10.8911985},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.63373600007950903},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":1.0001046720000002},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.70530761979577761},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":10.289451217837074},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":46.368795977999994},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":14.125602098057959},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C169>$C227-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X169)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},25.75409693577032,71.327303549999996]
[null,13,2022,{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":18.956850240000001},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":15.735478499999999},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.63373600007950903},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":2.4906081600000003},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":0.99398214633047877},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":14.487411759984681},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":71.589443921999987},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":15.471726220019418},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C172>$C230-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X172)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},31.586856126414091,108.77238082199999]
[null,16,2025,{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":24.850823520000006},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":20.904754499999999},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.63373600007950903},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":3.9849730560000003},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":1.4331359473353968},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":22.480904739835879},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":98.163892925999988},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":18.464933012882778},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C175>$C233-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X175)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},43.012709700133563,147.90444400199999]
[null,20,2029,{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":35.011319760000013},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":29.573103},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0.63373600007950903},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":7.6224193920000012},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.1691536231455046},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":34.799440821132791},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":137.67269041799997},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":22.97726390992166},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C179>$C237-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X179)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},60.579594354279465,209.87953256999998]
[null,{"$f":"B238+1","v":22},2031,{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$I$6:$I$668)),D$160:D181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$217,TechCosts!$J$6:$J$668)","v":37.963632480000015},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$I$6:$I$668)),E$160:E181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$217,TechCosts!$J$6:$J$668)","v":32.209096500000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$I$6:$I$668)),F$160:F181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$I$6:$I$668)),G$160:G181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$217,TechCosts!$J$6:$J$668)","v":8.5607415360000001},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$I$6:$I$668)),H$160:H181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$217,TechCosts!$J$6:$J$668)","v":2.2346684093094082},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$I$6:$I$668)),I$160:I181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$217,TechCosts!$J$6:$J$668)","v":38.544140235117133},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$I$6:$I$668)),J$160:J181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$I$6:$I$668)),K$160:K181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$I$6:$I$668)),L$160:L181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$I$6:$I$668)),M$160:M181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$217,TechCosts!$J$6:$J$668)","v":149.33313430199999},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$I$6:$I$668)),N$160:N181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$217,TechCosts!$J$6:$J$668)","v":22.068246251897492},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$I$6:$I$668)),O$160:O181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$I$6:$I$668)),P$160:P181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$I$6:$I$668)),Q$160:Q181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$I$6:$I$668)),R$160:R181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$I$6:$I$668)),S$160:S181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$I$6:$I$668)),T$160:T181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$I$6:$I$668)),U$160:U181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$I$6:$I$668)),V$160:V181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$I$6:$I$668)),W$160:W181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$217,TechCosts!$J$6:$J$668)","v":0},{"$f":"SUMPRODUCT(--($C$160:$C181>$C239-SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$I$6:$I$668)),X$160:X181)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$217,TechCosts!$J$6:$J$668)","v":0},62.847054896324032,228.066604818]
[null,25,0,{"$f":"OFFSET(D$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&D$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(E$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&E$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(F$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&F$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(G$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&G$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(H$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&H$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(I$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&I$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(J$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&J$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(K$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&K$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(L$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&L$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(M$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&M$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(N$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&N$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(O$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&O$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(P$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&P$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(Q$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&Q$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(R$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&R$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(S$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&S$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(T$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&T$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(U$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&U$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(V$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&V$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(W$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&W$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},{"$f":"OFFSET(X$1,$C$12+$B242,0)*SUMIF(TechCosts!$D$6:$D$668,$C$1&X$159,OFFSET(TechCosts!$M$6,0,$B242,540-6+1,1))/1000","v":0},0,0]
[]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,2.78,0,0,14.19,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,430.91,0,0,71.239999999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,60.83,0,314.5,0,0,50.34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,60.83,0,0.06,0,0,38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,60.83,0,0.06,0,0,42.63,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,188.62,0,0.06,0,0,52.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,511.48,0,0.06,0,0,59.28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,967.52,0,0.05,0,0,68.42,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBwSecElcOut",280,"MESSAGE","Int_V2","TBwSecElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0.75,0,0,10.37,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,10.37,0,5,0,0,0,0,385.02,0,0,0,0,0,0.02,0,0,0,0,23.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,0,0,0,0,0,10.37,0,5,0,0,0,0,128.61000000000001,27.09,0,0,0,0,0.02,0,0,0,0,23.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,0,0,0,0,0,10.37,0,5,0,0,0,0,0,27.09,0,0,0,0,0.02,0,0,0,0,23.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,0,0,0,0,0,10.37,0,5,0,0,0,0,0,27.09,16.079999999999998,0,0,0,0.02,0,0,0,0,23.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,0,0,0,0,0,10.37,0,5,0,0,0,0,0,27.09,16.079999999999998,0,0,0,0.02,0,0,0,0,154.18,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,0,0,0,0,0,10.37,0,5,0,0,0,0,0,27.09,16.079999999999998,0,0,0,0.02,0,0,0,0,271.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBwTerElcOut",313,"MESSAGE","Int_V2","TBwTerElcOut",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,279.95999999999998,33.99,7.11,4.0999999999999996,1.4,0,0,0,0,197.67,8.73,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,395.49,88.81,0.99,1.35,0.27,8.08,0,0,0,261.3,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,501.67,142.5,1,1.8,0.28999999999999998,10.42,0,0,0,315.23,6.07,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,621.15,196.7,0.8,2.5299999999999998,0.4,14.66,0,0,0,377.95,6.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,858.9,300.22000000000003,0.48,3.9,0.69,27.21,0,0,0,504.52,8.08,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,1017.74,376.04,0.36,5.24,0.98,36.78,0,0,0,584.34,9.36,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,3440.43,1454.3,0,14.38,3.32,127.7,0,0,0,1810.7,29,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"IMIelc","EBZ","EPGASEXGT","EPODSEXDI","EPOHFEXDI","EPHYDEXDANan","EPGASNCCAI","EPSOLNUIPP","EPWNDNUIPP","EPGASNUIPP","EPSOLNUCEB","EPSOLNUAFD","EPGASNCMar","EPHYDNUDAAdj","EPHYDNUDAKet","EPHYDNUDATet","EPODSNU","EPOHFNU","EPGASNUOC","EPGASNUCC","EPCOANUSC","EPGASNLCC","EPHYDNU","EPBIONU","EPWNDNU25","EPWNDNU30","EPSOLNUPVut","EPTSONUTH","EPTSONUTHst","ELNUNGTBNGwTBw;MAINWAPP",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,0,0,139.72999999999999,4,5,65,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,0,0,139.72999999999999,0,0,65,80,20,0,59.25,0,0,450,0,0,0,0,0,24.84,0,0,0,0,46.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,0,0,139.72999999999999,0,0,65,80,20,0,59.25,0,0,450,147,0,0,0,0,24.84,0,0,0,0,46.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,0,0,139.72999999999999,0,0,65,80,20,0,59.25,0,0,450,147,0,0,0,0,24.84,0,0,0,0,46.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,0,0,139.72999999999999,0,0,65,80,20,0,59.25,0,0,450,147,0,0,0,0,24.84,0,0,0,0,46.2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,0,0,99.73,0,0,65,80,20,0,59.25,0,0,450,147,60.43,0,0,0,24.84,0,0,0,0,220.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,0,0,99.73,0,0,65,80,20,0,59.25,0,0,450,147,60.43,0,0,0,24.84,0,0,0,0,472.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,0,0,0,0,0,65,0,0,0,0,0,0,0,147,160,0,0,0,833.55,2939.53,0,0,0,887.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",5.083333333333333,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2011,306.24,33.79,33.909999999999997,6.96,9.7100000000000009,0,0,0,0,274.92,79.83,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,366.17,70.489999999999995,33.909999999999997,6.6,7.28,17.100000000000001,0,0,0,279.04000000000002,156.44,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,447.63,85.23,33.909999999999997,6.48,6.47,17.100000000000001,0,0,0,310.57,152.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,601.88,140.44999999999999,33.909999999999997,7.9,6.34,22.36,0,0,0,411.56,141.68,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,764.43,205.88,28.93,10.64,8.5399999999999991,30.13,0,0,0,512.69000000000005,71.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,978.85,291.22000000000003,18.97,15.58,14,53.08,0,0,0,650.87,180.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,1190.5999999999999,372.03,11.5,22.09,17.73,74.010000000000005,0,0,0,768.32,212.94,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,2427.36,847.72,0,48.53,1.23,163.37,0,0,0,1485.65,18.16,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","Table",5.125,"MAINWAPP,","adb",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","","May","14,",2013,0.73611111111111116,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,147.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,0,0,0,0,0,0,0,0,0,59.25,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,97.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,80.3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,38.61,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10.48,0,0,0,64.06,91.92,0,0,0,26.31,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,"ETrans","EDist","EPODSNUind","EDistRural","EPODSNUrur","EPHYDNUmic","EPSOLNUPVrtru","EPSOLNUPVstru","EPSOLNUPVstru2","EDistUrban","EPODSNUurb","EPSOLNUPVrt","EPSOLNUPVst","EPSOLNUPVst2",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2010,0,0,0,0,0,0,0,0,0,0,4.5199999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,53,11.85,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,56.77,18.829999999999998,0,1.04,0.99,1.72,0,0,0,38.4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,62.77,25.41,0,0.81,0.55000000000000004,1.94,0,0,0,40.39,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,60.96,20.96,0,1.77,1.32,4.67,0,0,0,38.54,9.3699999999999992,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,61.55,22.44,0,0.26,1.43,8.35,0,0,0,39.82,27.11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,80.680000000000007,27.36,0,2.1800000000000002,2.77,6.9,0,0,0,43.94,10.86,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,203.14,81.91,0,2.58,8.02,20.99,0,0,0,117.45,72.41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["TBwFinaleElc",478,"MESSAGE","Int_V2","TBwFinaleElc",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,41.1,0,206.4,5.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,75.400000000000006,0,252.5,8.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,89.8,0,269.3,9.6999999999999993,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,180.8,0,361,15.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,234.6,0,432.5,22.6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,300.7,0,512.6,31.8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,376.4,0,593.70000000000005,43,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2012,-2062.17,0,-2818.6,-3503.56,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2013,-1691.88,0,-2025.28,-2788.88,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2014,-1928.53,0,-3124.71,-2319.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2015,-1186.49,0,-1755.04,-926.67,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2016,-1197.42,0,-1753.07,-1588.53,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2017,-1059.67,0,-1580.82,-1708.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2018,-1067.43,0,-1577.18,-1717.75,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2019,-1062.1600000000001,0,-1559,-1725.06,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2020,-1018.36,0,-1508.51,-1660.64,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2021,-1024.23,0,-1547.72,-1662.17,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2022,-1030.17,0,-1555.58,-1669.74,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2023,-1036.18,0,-1563.59,-1677.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2024,-1107.46,0,-1671.74,-1728.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2025,-1120.68,0,-1690.96,-1743.66,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2026,-1124.68,0,-1696.21,-1752.48,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2027,-1138.97,0,-1706.98,-1757.76,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2028,-1143.43,0,-1713.34,-1769.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2029,-1151.29,0,-1721.91,-1780.09,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2030,-1136.58,0,-1684.65,-1722.38,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2031,-1154.05,0,-1726.57,-1786.99,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2040,-1177.03,0,-1775.92,-1829.12,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",2050,-1174.19,0,-1787.41,-1875.87,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["","",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]